Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $108k initial cash invested.
0.52%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$4,654
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $4,607 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$4,607
Mortgage P&I
47%
$2,177
Property Taxes
14%
$663
Home Insurance
3%
$150
HOA
1%
$35
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512