Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.91% first-year return on $111k initial cash invested.
5.91%
Cash On Cash
8.16%
Cap Rate
1.34
DSCR
$5,434
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $4,889 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$4,889
Mortgage P&I
41%
$2,241
Property Taxes
5%
$255
Home Insurance
3%
$161
HOA
7%
$385
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598