Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.82% first-year return on $114k initial cash invested.
9.82%
Cash On Cash
9.17%
Cap Rate
1.49
DSCR
$5,466
Rent
$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $4,534 expenses = $932 cash flow
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$4,534
Mortgage P&I
43%
$2,339
Property Taxes
3%
$168
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601