Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.08% first-year return on $117k initial cash invested.
7.08%
Cash On Cash
8.31%
Cap Rate
1.38
DSCR
$5,258
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $4,569 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$4,569
Mortgage P&I
45%
$2,356
Property Taxes
4%
$191
Home Insurance
4%
$206
HOA
1%
$29
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578