Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.43% first-year return on $118k initial cash invested.
4.43%
Cash On Cash
7.58%
Cap Rate
1.27
DSCR
$5,040
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $4,605 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$4,605
Mortgage P&I
47%
$2,362
Property Taxes
7%
$348
Home Insurance
3%
$166
HOA
0%
$15
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554