Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.89% first-year return on $118k initial cash invested.
5.89%
Cash On Cash
7.83%
Cap Rate
1.34
DSCR
$5,391
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $4,810 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$4,810
Mortgage P&I
43%
$2,320
Property Taxes
9%
$490
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593