Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.34% first-year return on $113k initial cash invested.
5.34%
Cash On Cash
7.74%
Cap Rate
1.31
DSCR
$4,648
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$4,147
Mortgage P&I
48%
$2,215
Property Taxes
4%
$194
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511