Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.19% first-year return on $109k initial cash invested.
9.19%
Cash On Cash
8.84%
Cap Rate
1.5
DSCR
$5,552
Rent
$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $4,721 expenses = $831 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,200
Closing costs
1%
$4,310
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$4,721
Mortgage P&I
38%
$2,123
Property Taxes
10%
$558
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611