Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $109k initial cash invested.
1.89%
Cash On Cash
7.53%
Cap Rate
1.15
DSCR
$4,719
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $4,548 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,340
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$4,548
Mortgage P&I
50%
$2,348
Property Taxes
8%
$385
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519