Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $110k initial cash invested.
4.09%
Cash On Cash
7.58%
Cap Rate
1.25
DSCR
$4,478
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,102 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,102
Mortgage P&I
50%
$2,218
Property Taxes
5%
$208
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493