Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $120k initial cash invested.
0.84%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$4,260
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $4,176 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$4,176
Mortgage P&I
57%
$2,419
Property Taxes
3%
$122
Home Insurance
4%
$170
HOA
0%
$17
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469