Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $116k initial cash invested.
4.13%
Cash On Cash
7.22%
Cap Rate
1.26
DSCR
$4,360
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$3,961
Mortgage P&I
51%
$2,230
Property Taxes
2%
$83
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480