Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.7% first-year return on $113k initial cash invested.
6.7%
Cash On Cash
8.25%
Cap Rate
1.36
DSCR
$4,740
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,112 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$4,112
Mortgage P&I
48%
$2,275
Property Taxes
1%
$67
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521