Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $119k initial cash invested.
1.29%
Cash On Cash
6.98%
Cap Rate
1.12
DSCR
$4,286
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $4,158 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,380
Closing costs
1%
$4,819
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$4,158
Mortgage P&I
58%
$2,505
Property Taxes
1%
$22
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471