Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $108k initial cash invested.
9.77%
Cash On Cash
8.94%
Cap Rate
1.51
DSCR
$5,164
Rent
$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,164 income − $4,281 expenses = $883 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,120
Closing costs
1%
$4,306
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,164
Total Expenses
$4,281
Mortgage P&I
41%
$2,118
Property Taxes
2%
$126
Home Insurance
3%
$155
HOA
2%
$125
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568