Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $109k initial cash invested.
3.02%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$5,170
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,170 income − $4,895 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$4,895
Mortgage P&I
42%
$2,177
Property Taxes
11%
$556
Home Insurance
3%
$154
HOA
5%
$250
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569