Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $114k initial cash invested.
1.21%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$4,431
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $4,316 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,260
Closing costs
1%
$4,563
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$4,316
Mortgage P&I
50%
$2,230
Property Taxes
10%
$450
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487