Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $117k initial cash invested.
0.05%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$4,131
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $4,126 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,440
Closing costs
1%
$4,722
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,126
Mortgage P&I
57%
$2,347
Property Taxes
5%
$211
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454