Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $116k initial cash invested.
0.18%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$4,233
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $4,216 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,216
Mortgage P&I
55%
$2,332
Property Taxes
6%
$258
Home Insurance
4%
$164
HOA
1%
$23
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466