Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $116k initial cash invested.
5.83%
Cash On Cash
8.83%
Cap Rate
1.3
DSCR
$5,918
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,918 income − $5,354 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,918
Total Expenses
$5,354
Mortgage P&I
45%
$2,635
Property Taxes
9%
$514
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651