Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $108k initial cash invested.
1.37%
Cash On Cash
6.72%
Cap Rate
1.13
DSCR
$3,807
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,683 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,683
Mortgage P&I
56%
$2,133
Property Taxes
3%
$106
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419