Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $111k initial cash invested.
2.03%
Cash On Cash
7.17%
Cap Rate
1.16
DSCR
$4,294
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $4,106 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,440
Closing costs
1%
$4,422
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$4,106
Mortgage P&I
53%
$2,283
Property Taxes
5%
$209
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472