Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $116k initial cash invested.
0.66%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$4,392
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,328 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,720
Closing costs
1%
$4,686
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,328
Mortgage P&I
54%
$2,352
Property Taxes
7%
$309
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483