Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $120k initial cash invested.
3.5%
Cash On Cash
7.56%
Cap Rate
1.23
DSCR
$5,484
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,484 income − $5,135 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,484
Total Expenses
$5,135
Mortgage P&I
45%
$2,485
Property Taxes
12%
$642
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603