Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $113k initial cash invested.
2.49%
Cash On Cash
7.19%
Cap Rate
1.18
DSCR
$4,446
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $4,212 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,360
Closing costs
1%
$4,518
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$4,212
Mortgage P&I
52%
$2,295
Property Taxes
5%
$227
Home Insurance
4%
$166
HOA
0%
$12
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489