Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $120k initial cash invested.
1.49%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$4,904
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,904 income − $4,756 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$4,756
Mortgage P&I
50%
$2,437
Property Taxes
10%
$478
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539