Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $119k initial cash invested.
0.96%
Cash On Cash
6.67%
Cap Rate
1.12
DSCR
$4,552
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $4,457 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,280
Closing costs
1%
$4,814
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$4,457
Mortgage P&I
53%
$2,400
Property Taxes
7%
$319
Home Insurance
4%
$175
HOA
0%
$15
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501