Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $113k initial cash invested.
2.58%
Cash On Cash
7.07%
Cap Rate
1.19
DSCR
$4,804
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $4,561 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$4,561
Mortgage P&I
47%
$2,237
Property Taxes
11%
$528
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528