Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $111k initial cash invested.
5.67%
Cash On Cash
8.26%
Cap Rate
1.32
DSCR
$5,247
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $4,721 expenses = $526 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,247
Total Expenses
$4,721
Mortgage P&I
44%
$2,323
Property Taxes
7%
$388
Home Insurance
3%
$156
HOA
1%
$70
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577