Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.42% first-year return on $109k initial cash invested.
9.42%
Cash On Cash
9.24%
Cap Rate
1.48
DSCR
$5,848
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,848 income − $4,992 expenses = $856 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$4,992
Mortgage P&I
38%
$2,249
Property Taxes
10%
$581
Home Insurance
3%
$158
HOA
0%
$16
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643