Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $114k initial cash invested.
2.27%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$4,758
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $4,543 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,280
Closing costs
1%
$4,564
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,758
Total Expenses
$4,543
Mortgage P&I
48%
$2,300
Property Taxes
10%
$468
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523