Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $111k initial cash invested.
4.84%
Cash On Cash
7.77%
Cap Rate
1.29
DSCR
$4,806
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $4,357 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,806
Total Expenses
$4,357
Mortgage P&I
46%
$2,233
Property Taxes
7%
$333
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529