Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $115k initial cash invested.
3.02%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$4,971
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $4,680 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$4,680
Mortgage P&I
47%
$2,328
Property Taxes
10%
$495
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547