Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $117k initial cash invested.
3.14%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$4,586
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $4,279 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,460
Closing costs
1%
$4,723
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$4,279
Mortgage P&I
52%
$2,375
Property Taxes
4%
$171
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504