Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $118k initial cash invested.
0.9%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$4,911
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,911 income − $4,823 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$4,823
Mortgage P&I
49%
$2,397
Property Taxes
12%
$590
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540