Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.67% first-year return on $116k initial cash invested.
9.67%
Cash On Cash
9.24%
Cap Rate
1.5
DSCR
$6,616
Rent
$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,616 income − $5,684 expenses = $932 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,616
Total Expenses
$5,684
Mortgage P&I
36%
$2,382
Property Taxes
13%
$889
Home Insurance
2%
$163
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728