Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $113k initial cash invested.
4.16%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$4,808
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $4,418 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$4,418
Mortgage P&I
48%
$2,327
Property Taxes
6%
$280
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529