Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $119k initial cash invested.
0.09%
Cash On Cash
6.86%
Cap Rate
1.08
DSCR
$5,090
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $5,081 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$5,081
Mortgage P&I
50%
$2,531
Property Taxes
9%
$473
Home Insurance
3%
$170
HOA
3%
$175
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560