Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.42% first-year return on $112k initial cash invested.
10.42%
Cash On Cash
9.26%
Cap Rate
1.53
DSCR
$5,776
Rent
$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $4,800 expenses = $976 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,776
Total Expenses
$4,800
Mortgage P&I
39%
$2,260
Property Taxes
7%
$420
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635