Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $118k initial cash invested.
8.71%
Cash On Cash
8.88%
Cap Rate
1.46
DSCR
$6,248
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,248 income − $5,389 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,248
Total Expenses
$5,389
Mortgage P&I
39%
$2,429
Property Taxes
4%
$278
Home Insurance
3%
$175
HOA
6%
$383
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687