Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $111k initial cash invested.
0.7%
Cash On Cash
6.83%
Cap Rate
1.11
DSCR
$4,678
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $4,613 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$4,613
Mortgage P&I
49%
$2,270
Property Taxes
13%
$610
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515