Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $115k initial cash invested.
7.79%
Cash On Cash
8.82%
Cap Rate
1.42
DSCR
$6,246
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,246 income − $5,500 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,246
Total Expenses
$5,500
Mortgage P&I
38%
$2,395
Property Taxes
13%
$823
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687