Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.44% first-year return on $118k initial cash invested.
8.44%
Cash On Cash
8.57%
Cap Rate
1.45
DSCR
$5,643
Rent
$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $4,813 expenses = $830 cash flow
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,200
Closing costs
1%
$4,760
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,643
Total Expenses
$4,813
Mortgage P&I
42%
$2,345
Property Taxes
7%
$385
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621