Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.17% first-year return on $115k initial cash invested.
8.17%
Cash On Cash
8.77%
Cap Rate
1.42
DSCR
$5,547
Rent
$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,547 income − $4,762 expenses = $785 cash flow
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,640
Closing costs
1%
$4,632
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$4,762
Mortgage P&I
43%
$2,378
Property Taxes
6%
$349
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610