Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $109k initial cash invested.
4.18%
Cash On Cash
8.1%
Cap Rate
1.24
DSCR
$4,536
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $4,157 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$4,157
Mortgage P&I
52%
$2,360
Property Taxes
2%
$100
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499