Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $120k initial cash invested.
0.13%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$5,188
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $5,175 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,188
Total Expenses
$5,175
Mortgage P&I
50%
$2,594
Property Taxes
12%
$645
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571