Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $110k initial cash invested.
4.57%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$4,432
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $4,013 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$4,013
Mortgage P&I
49%
$2,186
Property Taxes
4%
$166
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488