Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $114k initial cash invested.
1.87%
Cash On Cash
7.17%
Cap Rate
1.16
DSCR
$4,990
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $4,813 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$4,813
Mortgage P&I
47%
$2,342
Property Taxes
12%
$614
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549