Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $109k initial cash invested.
0.5%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,086
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $4,040 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$4,040
Mortgage P&I
53%
$2,178
Property Taxes
8%
$322
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449