Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $115k initial cash invested.
9.69%
Cash On Cash
9.04%
Cap Rate
1.52
DSCR
$6,554
Rent
$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,554
Total Expenses
$5,626
Mortgage P&I
35%
$2,287
Property Taxes
14%
$941
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721