Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $113k initial cash invested.
3.69%
Cash On Cash
7.45%
Cap Rate
1.24
DSCR
$4,686
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $4,339 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,686
Total Expenses
$4,339
Mortgage P&I
48%
$2,270
Property Taxes
6%
$293
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515