Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $120k initial cash invested.
2.97%
Cash On Cash
6.89%
Cap Rate
1.21
DSCR
$4,533
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$4,237
Mortgage P&I
51%
$2,301
Property Taxes
6%
$290
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499