Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.14% first-year return on $114k initial cash invested.
7.14%
Cash On Cash
8.34%
Cap Rate
1.38
DSCR
$4,928
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $4,250 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$4,250
Mortgage P&I
47%
$2,297
Property Taxes
2%
$114
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542