Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $109k initial cash invested.
7.31%
Cash On Cash
8.43%
Cap Rate
1.41
DSCR
$5,427
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,427 income − $4,766 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,427
Total Expenses
$4,766
Mortgage P&I
40%
$2,152
Property Taxes
8%
$413
Home Insurance
3%
$157
HOA
4%
$199
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597