Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $120k initial cash invested.
5.49%
Cash On Cash
7.94%
Cap Rate
1.32
DSCR
$5,728
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $5,177 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,728
Total Expenses
$5,177
Mortgage P&I
43%
$2,446
Property Taxes
11%
$613
Home Insurance
3%
$171
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630