Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $115k initial cash invested.
1.1%
Cash On Cash
6.66%
Cap Rate
1.13
DSCR
$4,570
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $4,465 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$4,465
Mortgage P&I
50%
$2,270
Property Taxes
6%
$289
Home Insurance
4%
$163
HOA
4%
$189
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503