Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $119k initial cash invested.
0.65%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$4,653
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $4,588 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,580
Closing costs
1%
$4,829
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$4,588
Mortgage P&I
52%
$2,405
Property Taxes
6%
$273
Home Insurance
4%
$175
HOA
3%
$153
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512