Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $117k initial cash invested.
2.95%
Cash On Cash
7.15%
Cap Rate
1.21
DSCR
$4,947
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $4,660 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,120
Closing costs
1%
$4,706
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$4,660
Mortgage P&I
47%
$2,320
Property Taxes
10%
$497
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544