Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $113k initial cash invested.
1.54%
Cash On Cash
6.93%
Cap Rate
1.14
DSCR
$4,442
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $4,297 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,740
Closing costs
1%
$4,537
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$4,297
Mortgage P&I
52%
$2,296
Property Taxes
7%
$329
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489