Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.41% first-year return on $110k initial cash invested.
9.41%
Cash On Cash
9.04%
Cap Rate
1.5
DSCR
$5,920
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,920 income − $5,059 expenses = $861 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,440
Closing costs
1%
$4,372
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,920
Total Expenses
$5,059
Mortgage P&I
37%
$2,196
Property Taxes
11%
$665
Home Insurance
3%
$156
HOA
0%
$29
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651