Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $110k initial cash invested.
3.35%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$4,743
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $4,435 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,780
Closing costs
1%
$4,389
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$4,435
Mortgage P&I
46%
$2,197
Property Taxes
10%
$478
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522