Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.63% first-year return on $109k initial cash invested.
8.63%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$5,556
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $4,770 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$4,770
Mortgage P&I
40%
$2,204
Property Taxes
10%
$551
Home Insurance
2%
$126
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611