Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $120k initial cash invested.
5.6%
Cash On Cash
7.98%
Cap Rate
1.33
DSCR
$5,816
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $5,257 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,860
Closing costs
1%
$4,843
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,816
Total Expenses
$5,257
Mortgage P&I
42%
$2,430
Property Taxes
12%
$676
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640