Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $119k initial cash invested.
6.85%
Cash On Cash
8.39%
Cap Rate
1.37
DSCR
$5,746
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,746 income − $5,068 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,746
Total Expenses
$5,068
Mortgage P&I
43%
$2,448
Property Taxes
9%
$498
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632