Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.51% first-year return on $116k initial cash invested.
8.51%
Cash On Cash
8.63%
Cap Rate
1.45
DSCR
$5,487
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $4,667 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$4,667
Mortgage P&I
42%
$2,307
Property Taxes
6%
$315
Home Insurance
3%
$163
HOA
0%
$17
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604