Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $113k initial cash invested.
4.65%
Cash On Cash
7.83%
Cap Rate
1.27
DSCR
$4,580
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $4,143 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$4,143
Mortgage P&I
51%
$2,328
Property Taxes
2%
$90
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504