Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $118k initial cash invested.
5.5%
Cash On Cash
7.85%
Cap Rate
1.32
DSCR
$5,360
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $4,819 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$4,819
Mortgage P&I
44%
$2,366
Property Taxes
9%
$460
Home Insurance
3%
$171
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590