Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $109k initial cash invested.
0.91%
Cash On Cash
6.92%
Cap Rate
1.12
DSCR
$4,810
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $4,727 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$4,727
Mortgage P&I
46%
$2,235
Property Taxes
15%
$706
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529