Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $118k initial cash invested.
2.24%
Cash On Cash
7.06%
Cap Rate
1.17
DSCR
$4,840
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $4,619 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,540
Closing costs
1%
$4,777
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$4,619
Mortgage P&I
50%
$2,397
Property Taxes
8%
$390
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532