Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $114k initial cash invested.
1.25%
Cash On Cash
6.66%
Cap Rate
1.13
DSCR
$4,582
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $4,463 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,640
Closing costs
1%
$4,582
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$4,463
Mortgage P&I
49%
$2,242
Property Taxes
4%
$203
Home Insurance
4%
$161
HOA
7%
$300
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504