Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $109k initial cash invested.
1.76%
Cash On Cash
7.16%
Cap Rate
1.15
DSCR
$4,490
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $4,330 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$4,330
Mortgage P&I
50%
$2,242
Property Taxes
8%
$364
Home Insurance
4%
$161
HOA
1%
$35
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494