Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.13% first-year return on $112k initial cash invested.
3.13%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$4,725
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $4,432 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$4,432
Mortgage P&I
47%
$2,242
Property Taxes
9%
$425
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520