Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.05% first-year return on $116k initial cash invested.
8.05%
Cash On Cash
8.46%
Cap Rate
1.45
DSCR
$6,040
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,040
Total Expenses
$5,263
Mortgage P&I
37%
$2,263
Property Taxes
13%
$785
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664