Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.21% first-year return on $116k initial cash invested.
4.21%
Cash On Cash
7.59%
Cap Rate
1.26
DSCR
$5,090
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $4,681 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,780
Closing costs
1%
$4,689
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$4,681
Mortgage P&I
46%
$2,353
Property Taxes
8%
$430
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560