Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.22% first-year return on $109k initial cash invested.
9.22%
Cash On Cash
8.55%
Cap Rate
1.5
DSCR
$4,686
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $3,846 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$3,846
Mortgage P&I
44%
$2,073
Property Taxes
1%
$29
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515