Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.53% first-year return on $121k initial cash invested.
7.53%
Cash On Cash
8.32%
Cap Rate
1.4
DSCR
$5,506
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,506 income − $4,747 expenses = $759 cash flow
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,060
Closing costs
1%
$4,903
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,506
Total Expenses
$4,747
Mortgage P&I
44%
$2,420
Property Taxes
5%
$280
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606