Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $120k initial cash invested.
3.62%
Cash On Cash
7.48%
Cap Rate
1.23
DSCR
$4,982
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $4,621 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,940
Closing costs
1%
$4,847
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$4,621
Mortgage P&I
49%
$2,462
Property Taxes
6%
$291
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548