Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $110k initial cash invested.
0.15%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$4,186
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $4,172 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$4,172
Mortgage P&I
54%
$2,267
Property Taxes
8%
$339
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460