Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $110k initial cash invested.
0.82%
Cash On Cash
6.54%
Cap Rate
1.11
DSCR
$3,858
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $3,783 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$3,783
Mortgage P&I
56%
$2,170
Property Taxes
4%
$148
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424