Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.68% first-year return on $108k initial cash invested.
2.68%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$4,707
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $4,465 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,960
Closing costs
1%
$4,298
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$4,465
Mortgage P&I
46%
$2,153
Property Taxes
12%
$563
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518