Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $110k initial cash invested.
1.51%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$4,071
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $3,932 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$3,932
Mortgage P&I
53%
$2,170
Property Taxes
5%
$223
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448