Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $112k initial cash invested.
0.02%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$4,308
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $4,306 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,308
Total Expenses
$4,306
Mortgage P&I
53%
$2,285
Property Taxes
7%
$309
Home Insurance
4%
$158
HOA
2%
$90
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474