Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.04% first-year return on $112k initial cash invested.
8.04%
Cash On Cash
8.48%
Cap Rate
1.43
DSCR
$5,014
Rent
$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $4,261 expenses = $753 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$4,261
Mortgage P&I
44%
$2,223
Property Taxes
3%
$175
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552