Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $110k initial cash invested.
1.91%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$4,323
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $4,148 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$4,148
Mortgage P&I
51%
$2,206
Property Taxes
7%
$313
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476