Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $118k initial cash invested.
2.36%
Cash On Cash
7.23%
Cap Rate
1.18
DSCR
$4,946
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $4,714 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,080
Closing costs
1%
$4,754
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$4,714
Mortgage P&I
49%
$2,434
Property Taxes
9%
$432
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544