Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $116k initial cash invested.
3.79%
Cash On Cash
7.31%
Cap Rate
1.25
DSCR
$4,788
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,880
Closing costs
1%
$4,644
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$4,423
Mortgage P&I
47%
$2,271
Property Taxes
7%
$356
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527