Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $115k initial cash invested.
6.85%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$5,250
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,250
Total Expenses
$4,592
Mortgage P&I
44%
$2,293
Property Taxes
7%
$349
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578