Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.47% first-year return on $113k initial cash invested.
5.47%
Cash On Cash
8.1%
Cap Rate
1.31
DSCR
$4,954
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $4,441 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,954
Total Expenses
$4,441
Mortgage P&I
47%
$2,328
Property Taxes
5%
$271
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545