Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $113k initial cash invested.
1.54%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$5,212
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $5,067 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,200
Closing costs
1%
$4,510
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$5,067
Mortgage P&I
43%
$2,241
Property Taxes
16%
$815
Home Insurance
3%
$158
HOA
2%
$83
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573