Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $112k initial cash invested.
0.66%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$4,390
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,390 income − $4,328 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,390
Total Expenses
$4,328
Mortgage P&I
50%
$2,173
Property Taxes
12%
$516
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483