Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $112k initial cash invested.
1.34%
Cash On Cash
6.8%
Cap Rate
1.13
DSCR
$4,119
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $3,993 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$3,993
Mortgage P&I
55%
$2,259
Property Taxes
4%
$175
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453