Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $111k initial cash invested.
1.94%
Cash On Cash
6.98%
Cap Rate
1.15
DSCR
$4,090
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $3,911 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$3,911
Mortgage P&I
54%
$2,220
Property Taxes
5%
$199
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450