Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $117k initial cash invested.
3.3%
Cash On Cash
7.02%
Cap Rate
1.23
DSCR
$4,653
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$4,331
Mortgage P&I
48%
$2,250
Property Taxes
7%
$333
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512