Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.71% first-year return on $115k initial cash invested.
5.71%
Cash On Cash
7.97%
Cap Rate
1.32
DSCR
$5,058
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $4,509 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$4,509
Mortgage P&I
46%
$2,330
Property Taxes
5%
$266
Home Insurance
3%
$162
HOA
1%
$32
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556