Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $110k initial cash invested.
0.48%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$4,778
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $4,734 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,480
Closing costs
1%
$4,374
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$4,734
Mortgage P&I
46%
$2,219
Property Taxes
15%
$716
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526