Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $120k initial cash invested.
0.59%
Cash On Cash
7.2%
Cap Rate
1.09
DSCR
$4,760
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $4,701 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,460
Closing costs
1%
$4,873
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$4,701
Mortgage P&I
56%
$2,674
Property Taxes
5%
$234
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524