Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $111k initial cash invested.
2.09%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$4,830
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $4,637 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,830
Total Expenses
$4,637
Mortgage P&I
47%
$2,285
Property Taxes
11%
$553
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531