Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $119k initial cash invested.
3.68%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$5,112
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,112 income − $4,746 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,112
Total Expenses
$4,746
Mortgage P&I
44%
$2,273
Property Taxes
11%
$578
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562