Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $109k initial cash invested.
1.06%
Cash On Cash
7.1%
Cap Rate
1.13
DSCR
$4,713
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $4,617 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,540
Closing costs
1%
$4,327
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$4,617
Mortgage P&I
48%
$2,274
Property Taxes
10%
$481
Home Insurance
3%
$154
HOA
2%
$105
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518