Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $114k initial cash invested.
0.89%
Cash On Cash
6.92%
Cap Rate
1.1
DSCR
$4,136
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $4,051 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$4,051
Mortgage P&I
58%
$2,393
Property Taxes
0%
$20
Home Insurance
4%
$175
HOA
1%
$58
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455