Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $110k initial cash invested.
2.88%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$4,407
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $4,142 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,040
Closing costs
1%
$4,402
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$4,142
Mortgage P&I
50%
$2,204
Property Taxes
6%
$286
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485