Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $117k initial cash invested.
2.9%
Cash On Cash
6.97%
Cap Rate
1.21
DSCR
$4,755
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,940
Closing costs
1%
$4,697
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$4,473
Mortgage P&I
47%
$2,255
Property Taxes
7%
$351
Home Insurance
4%
$175
HOA
2%
$75
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523