Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $109k initial cash invested.
5.49%
Cash On Cash
8.15%
Cap Rate
1.31
DSCR
$4,971
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $4,473 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$4,473
Mortgage P&I
45%
$2,242
Property Taxes
8%
$376
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547