Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $119k initial cash invested.
0.93%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$5,056
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $4,964 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,100
Closing costs
1%
$4,805
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,056
Total Expenses
$4,964
Mortgage P&I
50%
$2,542
Property Taxes
6%
$314
Home Insurance
4%
$184
HOA
4%
$205
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556