Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.36% first-year return on $113k initial cash invested.
6.36%
Cash On Cash
8.16%
Cap Rate
1.34
DSCR
$4,662
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $4,066 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,662
Total Expenses
$4,066
Mortgage P&I
49%
$2,277
Property Taxes
1%
$47
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513