Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $111k initial cash invested.
0.89%
Cash On Cash
6.83%
Cap Rate
1.11
DSCR
$4,287
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,205 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,460
Closing costs
1%
$4,423
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$4,205
Mortgage P&I
53%
$2,264
Property Taxes
8%
$328
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472