Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $110k initial cash invested.
8.62%
Cash On Cash
8.74%
Cap Rate
1.45
DSCR
$4,959
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $4,171 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,320
Closing costs
1%
$4,366
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$4,171
Mortgage P&I
44%
$2,193
Property Taxes
3%
$135
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545