Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.7% first-year return on $109k initial cash invested.
6.7%
Cash On Cash
8.28%
Cap Rate
1.38
DSCR
$5,430
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $4,823 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,420
Closing costs
1%
$4,321
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$4,823
Mortgage P&I
40%
$2,158
Property Taxes
12%
$661
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597