Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.48% first-year return on $109k initial cash invested.
6.48%
Cash On Cash
8.16%
Cap Rate
1.36
DSCR
$4,762
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $4,176 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$4,176
Mortgage P&I
45%
$2,157
Property Taxes
4%
$208
Home Insurance
3%
$157
HOA
1%
$36
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524