Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $119k initial cash invested.
0.03%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$4,786
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $4,783 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$4,783
Mortgage P&I
51%
$2,452
Property Taxes
11%
$529
Home Insurance
4%
$176
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526