Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $110k initial cash invested.
0.57%
Cash On Cash
6.65%
Cap Rate
1.1
DSCR
$4,119
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $4,067 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,640
Closing costs
1%
$4,382
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$4,067
Mortgage P&I
54%
$2,210
Property Taxes
7%
$302
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453