Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.53% first-year return on $112k initial cash invested.
9.53%
Cash On Cash
8.99%
Cap Rate
1.5
DSCR
$5,704
Rent
$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $4,817 expenses = $887 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$4,817
Mortgage P&I
39%
$2,227
Property Taxes
9%
$495
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627