Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $118k initial cash invested.
0.85%
Cash On Cash
6.77%
Cap Rate
1.11
DSCR
$4,648
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $4,564 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,460
Closing costs
1%
$4,773
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$4,564
Mortgage P&I
52%
$2,424
Property Taxes
8%
$394
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511