Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $115k initial cash invested.
8.87%
Cash On Cash
8.82%
Cap Rate
1.45
DSCR
$5,182
Rent
$847
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
6.5%
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
$5,182
Total Expenses
$4,335
Mortgage P&I
45%
$2,328
Property Taxes
2%
$85
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570