Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $112k initial cash invested.
6.1%
Cash On Cash
8.04%
Cap Rate
1.34
DSCR
$4,862
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $4,293 expenses = $569 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$4,293
Mortgage P&I
46%
$2,235
Property Taxes
5%
$245
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535