Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.51% first-year return on $115k initial cash invested.
7.51%
Cash On Cash
8.43%
Cap Rate
1.41
DSCR
$5,606
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $4,887 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$4,887
Mortgage P&I
41%
$2,302
Property Taxes
9%
$515
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617