Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $113k initial cash invested.
5%
Cash On Cash
7.76%
Cap Rate
1.29
DSCR
$4,546
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $4,076 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$4,076
Mortgage P&I
50%
$2,263
Property Taxes
2%
$109
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500