Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.52% first-year return on $119k initial cash invested.
3.52%
Cash On Cash
7.45%
Cap Rate
1.23
DSCR
$5,127
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $4,777 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$4,777
Mortgage P&I
48%
$2,437
Property Taxes
8%
$428
Home Insurance
3%
$169
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564