Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $113k initial cash invested.
0.92%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$3,768
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,682 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,140
Closing costs
1%
$4,507
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,682
Mortgage P&I
60%
$2,267
Property Taxes
1%
$29
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414