Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.73% first-year return on $113k initial cash invested.
1.73%
Cash On Cash
7.22%
Cap Rate
1.15
DSCR
$4,730
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $4,568 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$4,568
Mortgage P&I
50%
$2,358
Property Taxes
9%
$444
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520