Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $110k initial cash invested.
1.34%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$4,326
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $4,203 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,203
Mortgage P&I
51%
$2,208
Property Taxes
9%
$375
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476