Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $114k initial cash invested.
0.64%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$3,966
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $3,905 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,280
Closing costs
1%
$4,564
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$3,905
Mortgage P&I
59%
$2,342
Property Taxes
1%
$50
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436