Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $119k initial cash invested.
0.04%
Cash On Cash
6.61%
Cap Rate
1.07
DSCR
$4,275
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $4,271 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$4,271
Mortgage P&I
58%
$2,473
Property Taxes
4%
$154
Home Insurance
4%
$172
HOA
0%
$19
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470