Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $111k initial cash invested.
0.18%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$4,023
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $4,006 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,720
Closing costs
1%
$4,436
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$4,006
Mortgage P&I
55%
$2,224
Property Taxes
6%
$255
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443