Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $115k initial cash invested.
0.64%
Cash On Cash
6.54%
Cap Rate
1.1
DSCR
$4,212
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $4,151 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,220
Closing costs
1%
$4,611
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$4,151
Mortgage P&I
54%
$2,284
Property Taxes
7%
$297
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463