Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $123k initial cash invested.
1.2%
Cash On Cash
7.04%
Cap Rate
1.14
DSCR
$5,169
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $5,045 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,760
Closing costs
1%
$4,738
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,169
Total Expenses
$5,045
Mortgage P&I
47%
$2,447
Property Taxes
13%
$674
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569