Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $115k initial cash invested.
1.48%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$4,306
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $4,164 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,400
Closing costs
1%
$4,620
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$4,164
Mortgage P&I
54%
$2,345
Property Taxes
5%
$194
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474