Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $112k initial cash invested.
5.42%
Cash On Cash
8.03%
Cap Rate
1.31
DSCR
$5,151
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $4,644 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$4,644
Mortgage P&I
45%
$2,293
Property Taxes
9%
$442
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567