Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $117k initial cash invested.
0.25%
Cash On Cash
6.42%
Cap Rate
1.1
DSCR
$4,870
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $4,846 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,880
Closing costs
1%
$4,694
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$4,846
Mortgage P&I
47%
$2,292
Property Taxes
15%
$734
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536