Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.46% first-year return on $118k initial cash invested.
2.46%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$4,587
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $4,345 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$4,345
Mortgage P&I
52%
$2,397
Property Taxes
4%
$205
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$505