Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.13% first-year return on $118k initial cash invested.
5.13%
Cash On Cash
7.88%
Cap Rate
1.3
DSCR
$5,388
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $4,882 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$4,882
Mortgage P&I
45%
$2,415
Property Taxes
9%
$466
Home Insurance
3%
$167
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593