Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.64% first-year return on $110k initial cash invested.
5.64%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$4,714
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $4,196 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,840
Closing costs
1%
$4,392
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$4,196
Mortgage P&I
46%
$2,184
Property Taxes
5%
$250
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519