Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $117k initial cash invested.
2.95%
Cash On Cash
7.42%
Cap Rate
1.19
DSCR
$4,542
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $4,254 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$4,254
Mortgage P&I
54%
$2,447
Property Taxes
1%
$45
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500