Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $116k initial cash invested.
1.56%
Cash On Cash
6.74%
Cap Rate
1.14
DSCR
$4,470
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $4,320 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,860
Closing costs
1%
$4,643
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$4,320
Mortgage P&I
51%
$2,278
Property Taxes
8%
$354
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492