Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $113k initial cash invested.
2.26%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$4,772
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $4,559 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,460
Closing costs
1%
$4,523
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$4,559
Mortgage P&I
46%
$2,218
Property Taxes
12%
$564
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525