Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.16% first-year return on $109k initial cash invested.
7.16%
Cash On Cash
9.06%
Cap Rate
1.36
DSCR
$5,481
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $4,833 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$4,833
Mortgage P&I
44%
$2,389
Property Taxes
8%
$425
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603