Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $116k initial cash invested.
4%
Cash On Cash
7.31%
Cap Rate
1.26
DSCR
$4,892
Rent
$386
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,220
Closing costs
1%
$4,661
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$4,506
Mortgage P&I
46%
$2,259
Property Taxes
9%
$419
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538