Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.71% first-year return on $119k initial cash invested.
4.71%
Cash On Cash
7.91%
Cap Rate
1.28
DSCR
$5,586
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $5,120 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$5,120
Mortgage P&I
44%
$2,473
Property Taxes
10%
$577
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614