Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $117k initial cash invested.
1.74%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$4,300
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $4,130 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$4,130
Mortgage P&I
55%
$2,349
Property Taxes
3%
$144
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473