Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $112k initial cash invested.
0.59%
Cash On Cash
6.86%
Cap Rate
1.11
DSCR
$4,794
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $4,739 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$4,739
Mortgage P&I
48%
$2,322
Property Taxes
13%
$630
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527