Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $115k initial cash invested.
4.84%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$5,440
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $4,976 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$4,976
Mortgage P&I
44%
$2,370
Property Taxes
11%
$590
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598