Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.34% first-year return on $119k initial cash invested.
5.34%
Cash On Cash
8.08%
Cap Rate
1.31
DSCR
$5,984
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,984 income − $5,456 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$5,456
Mortgage P&I
41%
$2,457
Property Taxes
13%
$797
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658