Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $109k initial cash invested.
3.61%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$4,924
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $4,595 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$4,595
Mortgage P&I
44%
$2,156
Property Taxes
13%
$642
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542