Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $114k initial cash invested.
0.82%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$4,052
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $3,974 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,460
Closing costs
1%
$4,573
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$3,974
Mortgage P&I
57%
$2,297
Property Taxes
4%
$150
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446