Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $114k initial cash invested.
0.37%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$4,150
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $4,115 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,420
Closing costs
1%
$4,571
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$4,115
Mortgage P&I
55%
$2,270
Property Taxes
7%
$271
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456