Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $108k initial cash invested.
3.18%
Cash On Cash
7.37%
Cap Rate
1.21
DSCR
$4,206
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $3,919 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,206
Total Expenses
$3,919
Mortgage P&I
52%
$2,189
Property Taxes
4%
$148
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463