Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $110k initial cash invested.
4.78%
Cash On Cash
7.47%
Cap Rate
1.28
DSCR
$4,176
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$3,737
Mortgage P&I
51%
$2,128
Property Taxes
0%
$1
Home Insurance
4%
$154
HOA
1%
$35
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459