Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $118k initial cash invested.
3.16%
Cash On Cash
7.28%
Cap Rate
1.22
DSCR
$5,076
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $4,766 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$4,766
Mortgage P&I
47%
$2,367
Property Taxes
10%
$508
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558