Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $111k initial cash invested.
0.75%
Cash On Cash
6.77%
Cap Rate
1.11
DSCR
$4,382
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $4,313 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,620
Closing costs
1%
$4,431
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$4,313
Mortgage P&I
51%
$2,256
Property Taxes
9%
$410
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482