Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $119k initial cash invested.
1.34%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$4,964
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $4,831 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$4,831
Mortgage P&I
49%
$2,445
Property Taxes
11%
$524
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546