Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $108k initial cash invested.
4.49%
Cash On Cash
7.97%
Cap Rate
1.27
DSCR
$4,920
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,920 income − $4,514 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,140
Closing costs
1%
$4,307
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,920
Total Expenses
$4,514
Mortgage P&I
46%
$2,258
Property Taxes
9%
$429
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541