Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.09% first-year return on $113k initial cash invested.
7.09%
Cash On Cash
8.3%
Cap Rate
1.38
DSCR
$4,984
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $4,317 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$4,317
Mortgage P&I
45%
$2,263
Property Taxes
3%
$171
Home Insurance
3%
$164
HOA
1%
$25
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548