Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.88% first-year return on $117k initial cash invested.
6.88%
Cash On Cash
8.11%
Cap Rate
1.39
DSCR
$5,548
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $4,879 expenses = $669 cash flow
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,548
Total Expenses
$4,879
Mortgage P&I
41%
$2,288
Property Taxes
10%
$539
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610