Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $110k initial cash invested.
2.67%
Cash On Cash
7.29%
Cap Rate
1.18
DSCR
$4,172
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $3,928 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,340
Closing costs
1%
$4,367
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$3,928
Mortgage P&I
54%
$2,243
Property Taxes
3%
$108
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459