Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $121k initial cash invested.
2.44%
Cash On Cash
7.14%
Cap Rate
1.18
DSCR
$5,031
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $4,784 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$4,784
Mortgage P&I
49%
$2,482
Property Taxes
8%
$420
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553