Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.66% first-year return on $110k initial cash invested.
6.66%
Cash On Cash
8.21%
Cap Rate
1.36
DSCR
$4,514
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,514 income − $3,905 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,514
Total Expenses
$3,905
Mortgage P&I
49%
$2,201
Property Taxes
0%
$14
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497