Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $111k initial cash invested.
1.08%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$3,814
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $3,714 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,714
Mortgage P&I
58%
$2,219
Property Taxes
1%
$39
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420