Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $112k initial cash invested.
5.63%
Cash On Cash
8.58%
Cap Rate
1.3
DSCR
$5,229
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $4,706 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$4,706
Mortgage P&I
47%
$2,452
Property Taxes
6%
$319
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575