Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.95% first-year return on $110k initial cash invested.
9.95%
Cash On Cash
9.57%
Cap Rate
1.5
DSCR
$6,298
Rent
$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,298 income − $5,383 expenses = $915 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,298
Total Expenses
$5,383
Mortgage P&I
37%
$2,341
Property Taxes
12%
$746
Home Insurance
2%
$154
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693