Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $116k initial cash invested.
1.37%
Cash On Cash
6.69%
Cap Rate
1.14
DSCR
$4,436
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $4,304 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$4,304
Mortgage P&I
52%
$2,288
Property Taxes
8%
$340
Home Insurance
4%
$169
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488