Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.25% first-year return on $117k initial cash invested.
3.25%
Cash On Cash
7.13%
Cap Rate
1.23
DSCR
$5,385
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,420
Closing costs
1%
$4,721
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,385
Total Expenses
$5,068
Mortgage P&I
42%
$2,274
Property Taxes
15%
$784
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592