Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $118k initial cash invested.
0.45%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$4,977
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $4,933 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$4,933
Mortgage P&I
48%
$2,374
Property Taxes
15%
$728
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547