Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $116k initial cash invested.
0.52%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$4,948
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,940
Closing costs
1%
$4,647
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$4,898
Mortgage P&I
47%
$2,344
Property Taxes
14%
$708
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544