Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.21% first-year return on $116k initial cash invested.
9.21%
Cash On Cash
8.75%
Cap Rate
1.49
DSCR
$5,674
Rent
$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$4,785
Mortgage P&I
40%
$2,282
Property Taxes
7%
$407
Home Insurance
3%
$167
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624