Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.97% first-year return on $109k initial cash invested.
1.97%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$4,868
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $4,689 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$4,689
Mortgage P&I
44%
$2,155
Property Taxes
13%
$629
Home Insurance
3%
$154
HOA
2%
$96
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535