Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $118k initial cash invested.
3.69%
Cash On Cash
7.4%
Cap Rate
1.23
DSCR
$4,839
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $4,477 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$4,477
Mortgage P&I
49%
$2,372
Property Taxes
6%
$272
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532