Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $115k initial cash invested.
0.44%
Cash On Cash
7.32%
Cap Rate
1.1
DSCR
$5,296
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $5,254 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,940
Closing costs
1%
$4,597
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,296
Total Expenses
$5,254
Mortgage P&I
48%
$2,552
Property Taxes
14%
$737
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583