Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $116k initial cash invested.
1%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$4,182
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $4,085 expenses = $97 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
$4,182
Total Expenses
$4,085
Mortgage P&I
56%
$2,333
Property Taxes
4%
$165
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460