Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $119k initial cash invested.
9.4%
Cash On Cash
8.77%
Cap Rate
1.48
DSCR
$5,314
Rent
$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$4,382
Mortgage P&I
45%
$2,371
Property Taxes
1%
$61
Home Insurance
3%
$142
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585