Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.66% first-year return on $113k initial cash invested.
4.66%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$4,892
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,892 income − $4,454 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,300
Closing costs
1%
$4,515
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$4,454
Mortgage P&I
46%
$2,260
Property Taxes
8%
$369
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538