Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.79% first-year return on $110k initial cash invested.
4.79%
Cash On Cash
7.65%
Cap Rate
1.29
DSCR
$4,554
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $4,113 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$4,113
Mortgage P&I
48%
$2,183
Property Taxes
5%
$228
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501