Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $118k initial cash invested.
0.52%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$4,252
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,201 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$4,201
Mortgage P&I
55%
$2,344
Property Taxes
4%
$190
Home Insurance
4%
$168
HOA
1%
$53
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468