Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $113k initial cash invested.
2.78%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$4,863
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $4,602 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$4,602
Mortgage P&I
47%
$2,279
Property Taxes
10%
$500
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535