Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.13% first-year return on $121k initial cash invested.
3.13%
Cash On Cash
7.31%
Cap Rate
1.22
DSCR
$5,400
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $5,083 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$5,083
Mortgage P&I
46%
$2,465
Property Taxes
11%
$607
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594