Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $112k initial cash invested.
1.76%
Cash On Cash
6.88%
Cap Rate
1.15
DSCR
$4,306
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $4,141 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,720
Closing costs
1%
$4,486
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$4,141
Mortgage P&I
52%
$2,234
Property Taxes
7%
$285
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474