Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.85% first-year return on $115k initial cash invested.
1.85%
Cash On Cash
6.85%
Cap Rate
1.15
DSCR
$4,137
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $3,960 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$3,960
Mortgage P&I
55%
$2,288
Property Taxes
2%
$97
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455