Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $112k initial cash invested.
1.15%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$4,647
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $4,540 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,260
Closing costs
1%
$4,463
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$4,540
Mortgage P&I
48%
$2,234
Property Taxes
12%
$577
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511