Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $112k initial cash invested.
7.38%
Cash On Cash
8.4%
Cap Rate
1.4
DSCR
$4,958
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $4,271 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,180
Closing costs
1%
$4,459
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$4,271
Mortgage P&I
45%
$2,235
Property Taxes
4%
$190
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545