Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $116k initial cash invested.
4.57%
Cash On Cash
7.64%
Cap Rate
1.28
DSCR
$5,360
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $4,919 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,080
Closing costs
1%
$4,654
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$4,919
Mortgage P&I
43%
$2,307
Property Taxes
12%
$627
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590