Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $112k initial cash invested.
1.87%
Cash On Cash
7.25%
Cap Rate
1.17
DSCR
$5,368
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $5,194 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$5,194
Mortgage P&I
43%
$2,304
Property Taxes
17%
$906
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590