Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $117k initial cash invested.
4.07%
Cash On Cash
7.49%
Cap Rate
1.26
DSCR
$5,296
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,540
Closing costs
1%
$4,727
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,296
Total Expenses
$4,898
Mortgage P&I
44%
$2,341
Property Taxes
11%
$566
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583