Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $120k initial cash invested.
1.02%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$4,448
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $4,346 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$4,346
Mortgage P&I
55%
$2,427
Property Taxes
5%
$232
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489