Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $113k initial cash invested.
1.45%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$4,422
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,286 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,100
Closing costs
1%
$4,505
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,286
Mortgage P&I
51%
$2,271
Property Taxes
8%
$353
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486