Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $114k initial cash invested.
0.63%
Cash On Cash
6.8%
Cap Rate
1.11
DSCR
$4,788
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,788 income − $4,728 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$4,728
Mortgage P&I
49%
$2,350
Property Taxes
12%
$573
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527