Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $118k initial cash invested.
2.35%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$5,490
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $5,258 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,660
Closing costs
1%
$4,783
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$5,258
Mortgage P&I
44%
$2,422
Property Taxes
9%
$473
Home Insurance
3%
$170
HOA
6%
$325
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604