Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $110k initial cash invested.
2.99%
Cash On Cash
7.18%
Cap Rate
1.2
DSCR
$4,110
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $3,836 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$3,836
Mortgage P&I
53%
$2,185
Property Taxes
2%
$97
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452