Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $121k initial cash invested.
5.32%
Cash On Cash
7.65%
Cap Rate
1.31
DSCR
$4,962
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,760
Closing costs
1%
$4,888
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$4,427
Mortgage P&I
48%
$2,382
Property Taxes
4%
$184
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546