Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $112k initial cash invested.
0.29%
Cash On Cash
6.65%
Cap Rate
1.09
DSCR
$4,282
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $4,255 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$4,255
Mortgage P&I
53%
$2,274
Property Taxes
7%
$312
Home Insurance
4%
$166
HOA
1%
$48
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471