Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $118k initial cash invested.
6.23%
Cash On Cash
8.73%
Cap Rate
1.31
DSCR
$5,376
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $4,765 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$4,765
Mortgage P&I
49%
$2,631
Property Taxes
3%
$141
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591