Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $112k initial cash invested.
2.24%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$4,740
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,531 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,660
Closing costs
1%
$4,483
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$4,531
Mortgage P&I
47%
$2,221
Property Taxes
10%
$479
Home Insurance
3%
$161
HOA
1%
$58
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521