Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $113k initial cash invested.
1.37%
Cash On Cash
7.25%
Cap Rate
1.13
DSCR
$4,737
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,737 income − $4,609 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,737
Total Expenses
$4,609
Mortgage P&I
51%
$2,400
Property Taxes
9%
$442
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521