Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $108k initial cash invested.
8.84%
Cash On Cash
8.65%
Cap Rate
1.48
DSCR
$5,266
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $4,468 expenses = $798 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,266
Total Expenses
$4,468
Mortgage P&I
40%
$2,092
Property Taxes
8%
$435
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579