Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $111k initial cash invested.
0.88%
Cash On Cash
6.97%
Cap Rate
1.12
DSCR
$5,078
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,078 income − $4,997 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,078
Total Expenses
$4,997
Mortgage P&I
45%
$2,286
Property Taxes
16%
$828
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559