Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.69% first-year return on $108k initial cash invested.
8.69%
Cash On Cash
8.85%
Cap Rate
1.46
DSCR
$5,312
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $4,528 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,920
Closing costs
1%
$4,296
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$4,528
Mortgage P&I
41%
$2,172
Property Taxes
8%
$402
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584