Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $119k initial cash invested.
0.41%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$4,197
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $4,156 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$4,156
Mortgage P&I
57%
$2,373
Property Taxes
4%
$187
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462