Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $109k initial cash invested.
4.13%
Cash On Cash
7.81%
Cap Rate
1.25
DSCR
$4,845
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $4,469 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$4,469
Mortgage P&I
47%
$2,254
Property Taxes
8%
$406
Home Insurance
3%
$154
HOA
0%
$8
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533