Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $118k initial cash invested.
0.13%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$4,629
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $4,616 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$4,616
Mortgage P&I
52%
$2,403
Property Taxes
10%
$472
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509