Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $118k initial cash invested.
6.31%
Cash On Cash
8.45%
Cap Rate
1.34
DSCR
$5,634
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $5,016 expenses = $618 cash flow
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,860
Closing costs
1%
$4,743
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,634
Total Expenses
$5,016
Mortgage P&I
44%
$2,498
Property Taxes
3%
$175
Home Insurance
3%
$175
HOA
4%
$253
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620