Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.41% first-year return on $118k initial cash invested.
2.41%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$4,809
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $4,572 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$4,572
Mortgage P&I
49%
$2,346
Property Taxes
8%
$389
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529