Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.14% first-year return on $109k initial cash invested.
9.14%
Cash On Cash
8.91%
Cap Rate
1.49
DSCR
$5,574
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $4,746 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,340
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$4,746
Mortgage P&I
39%
$2,154
Property Taxes
10%
$557
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613