Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $109k initial cash invested.
2.52%
Cash On Cash
7.37%
Cap Rate
1.18
DSCR
$4,478
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,250 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,478
Total Expenses
$4,250
Mortgage P&I
50%
$2,240
Property Taxes
7%
$317
Home Insurance
3%
$154
HOA
0%
$17
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493