Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $111k initial cash invested.
6.52%
Cash On Cash
8.33%
Cap Rate
1.36
DSCR
$5,062
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,062 income − $4,462 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,062
Total Expenses
$4,462
Mortgage P&I
45%
$2,254
Property Taxes
5%
$275
Home Insurance
4%
$178
HOA
1%
$35
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557