Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $118k initial cash invested.
0.98%
Cash On Cash
6.91%
Cap Rate
1.11
DSCR
$4,503
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $4,407 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$4,407
Mortgage P&I
55%
$2,458
Property Taxes
4%
$193
Home Insurance
4%
$166
HOA
1%
$60
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495