Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $115k initial cash invested.
3.2%
Cash On Cash
7.04%
Cap Rate
1.22
DSCR
$4,578
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$4,272
Mortgage P&I
48%
$2,208
Property Taxes
8%
$347
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504