Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $108k initial cash invested.
4.44%
Cash On Cash
7.78%
Cap Rate
1.26
DSCR
$4,521
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $4,120 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,160
Closing costs
1%
$4,308
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$4,120
Mortgage P&I
49%
$2,211
Property Taxes
5%
$219
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497