Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $109k initial cash invested.
4.44%
Cash On Cash
7.56%
Cap Rate
1.27
DSCR
$4,368
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $3,963 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$3,963
Mortgage P&I
49%
$2,161
Property Taxes
4%
$165
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480