Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.32% first-year return on $113k initial cash invested.
4.32%
Cash On Cash
7.62%
Cap Rate
1.28
DSCR
$5,544
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $5,137 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,620
Closing costs
1%
$4,531
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$5,137
Mortgage P&I
41%
$2,250
Property Taxes
14%
$799
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610