Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $115k initial cash invested.
3.08%
Cash On Cash
7.48%
Cap Rate
1.21
DSCR
$5,217
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,217 income − $4,923 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$4,923
Mortgage P&I
45%
$2,366
Property Taxes
12%
$621
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574