Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.97% first-year return on $112k initial cash invested.
5.97%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$5,924
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $5,364 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$5,364
Mortgage P&I
38%
$2,252
Property Taxes
16%
$939
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652