Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $116k initial cash invested.
1.69%
Cash On Cash
7%
Cap Rate
1.15
DSCR
$4,923
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $4,760 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,020
Closing costs
1%
$4,651
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$4,760
Mortgage P&I
48%
$2,352
Property Taxes
12%
$569
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542