Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $114k initial cash invested.
1.14%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$4,648
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $4,540 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,960
Closing costs
1%
$4,548
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$4,540
Mortgage P&I
51%
$2,349
Property Taxes
10%
$459
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511