Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $112k initial cash invested.
1.83%
Cash On Cash
7.06%
Cap Rate
1.16
DSCR
$4,544
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $4,373 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,360
Closing costs
1%
$4,468
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$4,373
Mortgage P&I
50%
$2,276
Property Taxes
9%
$394
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500