Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $116k initial cash invested.
3.04%
Cash On Cash
7.33%
Cap Rate
1.21
DSCR
$5,055
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $4,761 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,520
Closing costs
1%
$4,676
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$4,761
Mortgage P&I
47%
$2,361
Property Taxes
10%
$518
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556