Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $118k initial cash invested.
4.93%
Cash On Cash
7.86%
Cap Rate
1.31
DSCR
$5,060
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,060 income − $4,577 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,120
Closing costs
1%
$4,456
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,060
Total Expenses
$4,577
Mortgage P&I
44%
$2,233
Property Taxes
9%
$468
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557