Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $115k initial cash invested.
1.53%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$4,701
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,555 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,220
Closing costs
1%
$4,611
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$4,555
Mortgage P&I
49%
$2,319
Property Taxes
10%
$468
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517