Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $118k initial cash invested.
2.42%
Cash On Cash
7.35%
Cap Rate
1.18
DSCR
$5,226
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $4,989 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$4,989
Mortgage P&I
47%
$2,461
Property Taxes
10%
$529
Home Insurance
3%
$175
HOA
1%
$47
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575