Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.96% first-year return on $111k initial cash invested.
3.96%
Cash On Cash
7.65%
Cap Rate
1.24
DSCR
$4,672
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $4,306 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$4,306
Mortgage P&I
48%
$2,263
Property Taxes
6%
$297
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514