Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $109k initial cash invested.
1.49%
Cash On Cash
6.93%
Cap Rate
1.14
DSCR
$4,287
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,151 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$4,151
Mortgage P&I
52%
$2,209
Property Taxes
8%
$345
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472