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
8.05%
Cap Rate
1.37
DSCR
$4,905
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,905 income − $4,318 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,460
Closing costs
1%
$4,323
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,905
Total Expenses
$4,318
Mortgage P&I
43%
$2,117
Property Taxes
7%
$348
Home Insurance
3%
$152
HOA
1%
$33
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540