Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $120k initial cash invested.
2.98%
Cash On Cash
7.02%
Cap Rate
1.21
DSCR
$4,692
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,480
Closing costs
1%
$4,874
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$4,393
Mortgage P&I
50%
$2,364
Property Taxes
6%
$267
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516