Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.64% first-year return on $111k initial cash invested.
5.64%
Cash On Cash
7.95%
Cap Rate
1.33
DSCR
$5,098
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $4,578 expenses = $520 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$4,578
Mortgage P&I
43%
$2,201
Property Taxes
10%
$489
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561