Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $118k initial cash invested.
3.09%
Cash On Cash
7.02%
Cap Rate
1.22
DSCR
$4,756
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$4,453
Mortgage P&I
48%
$2,284
Property Taxes
8%
$386
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523