Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $110k initial cash invested.
0.97%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$4,754
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $4,665 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,060
Closing costs
1%
$4,403
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$4,665
Mortgage P&I
47%
$2,213
Property Taxes
14%
$678
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523