Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.7% first-year return on $117k initial cash invested.
7.7%
Cash On Cash
8.71%
Cap Rate
1.43
DSCR
$7,128
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,128 income − $6,374 expenses = $754 cash flow
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$6,374
Mortgage P&I
34%
$2,396
Property Taxes
10%
$725
Home Insurance
2%
$175
HOA
9%
$655
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784