Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $108k initial cash invested.
2.34%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$4,836
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $4,625 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,120
Closing costs
1%
$4,306
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$4,625
Mortgage P&I
45%
$2,172
Property Taxes
14%
$660
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532