Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $110k initial cash invested.
1.77%
Cash On Cash
6.69%
Cap Rate
1.16
DSCR
$4,246
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$4,083
Mortgage P&I
50%
$2,121
Property Taxes
9%
$364
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467