Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $117k initial cash invested.
0.53%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$5,031
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $4,979 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,400
Closing costs
1%
$4,720
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$4,979
Mortgage P&I
47%
$2,365
Property Taxes
15%
$734
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553