Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.92% first-year return on $112k initial cash invested.
7.92%
Cash On Cash
8.94%
Cap Rate
1.4
DSCR
$5,180
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $4,439 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$4,439
Mortgage P&I
46%
$2,396
Property Taxes
2%
$125
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570