Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $110k initial cash invested.
7.88%
Cash On Cash
8.79%
Cap Rate
1.42
DSCR
$5,544
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $4,825 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,200
Closing costs
1%
$4,360
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$4,825
Mortgage P&I
41%
$2,251
Property Taxes
10%
$535
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610