Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $110k initial cash invested.
1.21%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$4,304
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $4,193 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,193
Mortgage P&I
52%
$2,219
Property Taxes
8%
$358
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473