Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.03% first-year return on $110k initial cash invested.
1.03%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$3,972
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,878 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,878
Mortgage P&I
55%
$2,200
Property Taxes
4%
$170
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437