Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.13% first-year return on $118k initial cash invested.
7.13%
Cash On Cash
8.3%
Cap Rate
1.39
DSCR
$5,496
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,496
Total Expenses
$4,798
Mortgage P&I
43%
$2,361
Property Taxes
7%
$367
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605