Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $115k initial cash invested.
4.56%
Cash On Cash
7.85%
Cap Rate
1.27
DSCR
$5,330
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $4,895 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$4,895
Mortgage P&I
44%
$2,359
Property Taxes
10%
$556
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586