Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $121k initial cash invested.
2.61%
Cash On Cash
7.35%
Cap Rate
1.2
DSCR
$5,928
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $5,665 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,820
Closing costs
1%
$4,891
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$5,665
Mortgage P&I
42%
$2,497
Property Taxes
17%
$1,004
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652