Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.3% first-year return on $116k initial cash invested.
6.3%
Cash On Cash
8.12%
Cap Rate
1.34
DSCR
$4,898
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $4,291 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$4,291
Mortgage P&I
48%
$2,342
Property Taxes
2%
$120
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539