Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.53% first-year return on $109k initial cash invested.
10.53%
Cash On Cash
9.5%
Cap Rate
1.52
DSCR
$5,544
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $4,585 expenses = $959 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$4,585
Mortgage P&I
41%
$2,262
Property Taxes
5%
$284
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610