Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $114k initial cash invested.
4.36%
Cash On Cash
7.5%
Cap Rate
1.27
DSCR
$4,910
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $4,495 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$4,495
Mortgage P&I
46%
$2,251
Property Taxes
8%
$384
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540