Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $113k initial cash invested.
1.62%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$4,438
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $4,286 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,360
Closing costs
1%
$4,518
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$4,286
Mortgage P&I
51%
$2,241
Property Taxes
9%
$381
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488