Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $111k initial cash invested.
0.56%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,176
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $4,124 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$4,124
Mortgage P&I
53%
$2,221
Property Taxes
8%
$328
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459