Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $115k initial cash invested.
3.14%
Cash On Cash
8.04%
Cap Rate
1.2
DSCR
$5,258
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $4,958 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$4,958
Mortgage P&I
49%
$2,571
Property Taxes
8%
$437
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578