Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $117k initial cash invested.
0.7%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$4,534
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,534 income − $4,466 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,534
Total Expenses
$4,466
Mortgage P&I
52%
$2,361
Property Taxes
9%
$400
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499