Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $111k initial cash invested.
0.42%
Cash On Cash
6.46%
Cap Rate
1.11
DSCR
$4,792
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $4,753 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,880
Closing costs
1%
$4,444
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$4,753
Mortgage P&I
45%
$2,162
Property Taxes
17%
$802
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527