Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $119k initial cash invested.
7.66%
Cash On Cash
8.45%
Cap Rate
1.4
DSCR
$5,290
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $4,531 expenses = $759 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,060
Closing costs
1%
$4,803
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$4,531
Mortgage P&I
46%
$2,411
Property Taxes
3%
$145
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582