Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $119k initial cash invested.
0.78%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$4,644
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $4,567 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$4,567
Mortgage P&I
52%
$2,401
Property Taxes
9%
$419
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511