Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $111k initial cash invested.
2.53%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$4,917
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $4,682 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,880
Closing costs
1%
$4,444
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$4,682
Mortgage P&I
46%
$2,276
Property Taxes
12%
$579
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541