Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $118k initial cash invested.
1.3%
Cash On Cash
7.1%
Cap Rate
1.13
DSCR
$4,737
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,737 income − $4,609 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,737
Total Expenses
$4,609
Mortgage P&I
53%
$2,506
Property Taxes
7%
$323
Home Insurance
4%
$168
HOA
0%
$3
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521