Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $108k initial cash invested.
1.91%
Cash On Cash
6.81%
Cap Rate
1.16
DSCR
$3,896
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $3,724 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,040
Closing costs
1%
$4,302
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,896
Total Expenses
$3,724
Mortgage P&I
54%
$2,113
Property Taxes
3%
$127
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429