Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $109k initial cash invested.
2.71%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$4,452
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $4,205 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,452
Total Expenses
$4,205
Mortgage P&I
49%
$2,181
Property Taxes
8%
$353
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490