Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $116k initial cash invested.
1.16%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$4,520
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $4,408 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$4,408
Mortgage P&I
52%
$2,335
Property Taxes
8%
$372
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497