Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $109k initial cash invested.
1.47%
Cash On Cash
6.75%
Cap Rate
1.14
DSCR
$4,257
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $4,123 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$4,123
Mortgage P&I
50%
$2,142
Property Taxes
9%
$380
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468