Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.55% first-year return on $115k initial cash invested.
2.55%
Cash On Cash
7.23%
Cap Rate
1.19
DSCR
$4,962
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,962 income − $4,717 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,620
Closing costs
1%
$4,631
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$4,717
Mortgage P&I
47%
$2,348
Property Taxes
10%
$485
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546