Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $110k initial cash invested.
6.27%
Cash On Cash
8.66%
Cap Rate
1.32
DSCR
$5,037
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $4,460 expenses = $577 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,020
Closing costs
1%
$4,401
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$4,460
Mortgage P&I
48%
$2,397
Property Taxes
4%
$177
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554