Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $112k initial cash invested.
0.52%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$4,329
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $4,280 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$4,280
Mortgage P&I
52%
$2,240
Property Taxes
9%
$410
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476