Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $119k initial cash invested.
0.43%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$4,754
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $4,711 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$4,711
Mortgage P&I
52%
$2,475
Property Taxes
10%
$452
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523