Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $110k initial cash invested.
4.93%
Cash On Cash
7.8%
Cap Rate
1.3
DSCR
$5,178
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$4,725
Mortgage P&I
42%
$2,196
Property Taxes
11%
$594
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570