Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $117k initial cash invested.
0.91%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$4,563
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $4,475 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$4,475
Mortgage P&I
51%
$2,328
Property Taxes
9%
$430
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502