Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $117k initial cash invested.
9.86%
Cash On Cash
8.92%
Cap Rate
1.52
DSCR
$5,964
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$5,005
Mortgage P&I
39%
$2,299
Property Taxes
6%
$367
Home Insurance
3%
$170
HOA
2%
$140
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656