Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $116k initial cash invested.
1.63%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$5,338
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $5,180 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,640
Closing costs
1%
$4,682
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$5,180
Mortgage P&I
44%
$2,348
Property Taxes
16%
$852
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587