Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $112k initial cash invested.
3.49%
Cash On Cash
7.91%
Cap Rate
1.22
DSCR
$5,091
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $4,764 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$4,764
Mortgage P&I
48%
$2,433
Property Taxes
9%
$441
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560