Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $119k initial cash invested.
3.65%
Cash On Cash
7.51%
Cap Rate
1.24
DSCR
$5,292
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $4,931 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,040
Closing costs
1%
$4,802
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$4,931
Mortgage P&I
46%
$2,431
Property Taxes
11%
$578
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582