Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $111k initial cash invested.
2.47%
Cash On Cash
7.18%
Cap Rate
1.2
DSCR
$5,466
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $5,238 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$5,238
Mortgage P&I
40%
$2,195
Property Taxes
7%
$386
Home Insurance
3%
$161
HOA
12%
$637
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601