Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $120k initial cash invested.
7.97%
Cash On Cash
8.46%
Cap Rate
1.43
DSCR
$5,628
Rent
$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$4,834
Mortgage P&I
42%
$2,390
Property Taxes
6%
$356
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619