Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $110k initial cash invested.
4.1%
Cash On Cash
7.49%
Cap Rate
1.26
DSCR
$4,767
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $4,391 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$4,391
Mortgage P&I
45%
$2,167
Property Taxes
8%
$391
Home Insurance
3%
$164
HOA
1%
$48
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524