Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.03% first-year return on $118k initial cash invested.
6.03%
Cash On Cash
8.08%
Cap Rate
1.35
DSCR
$5,854
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $5,262 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$5,262
Mortgage P&I
41%
$2,372
Property Taxes
12%
$730
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644