Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $113k initial cash invested.
2.74%
Cash On Cash
7.05%
Cap Rate
1.21
DSCR
$4,886
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $4,629 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$4,629
Mortgage P&I
45%
$2,190
Property Taxes
12%
$608
Home Insurance
3%
$158
HOA
0%
$13
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537