Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $110k initial cash invested.
0.01%
Cash On Cash
6.54%
Cap Rate
1.07
DSCR
$3,993
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $3,992 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,960
Closing costs
1%
$4,398
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$3,992
Mortgage P&I
56%
$2,236
Property Taxes
6%
$249
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439