Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $117k initial cash invested.
0.26%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$4,448
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $4,423 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$4,423
Mortgage P&I
53%
$2,379
Property Taxes
8%
$364
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489