Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.92% first-year return on $115k initial cash invested.
8.92%
Cash On Cash
9.63%
Cap Rate
1.42
DSCR
$6,026
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,026 income − $5,174 expenses = $852 cash flow
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$5,174
Mortgage P&I
43%
$2,601
Property Taxes
6%
$363
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663