Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.29% first-year return on $108k initial cash invested.
10.29%
Cash On Cash
9.22%
Cap Rate
1.54
DSCR
$5,859
Rent
$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,859 income − $4,930 expenses = $929 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,998
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,859
Total Expenses
$4,930
Mortgage P&I
37%
$2,141
Property Taxes
11%
$648
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644