Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $109k initial cash invested.
2.45%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$4,551
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $4,328 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$4,328
Mortgage P&I
48%
$2,189
Property Taxes
10%
$437
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501