Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $110k initial cash invested.
6.22%
Cash On Cash
7.83%
Cap Rate
1.36
DSCR
$4,688
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$4,118
Mortgage P&I
45%
$2,102
Property Taxes
6%
$263
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516