Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $108k initial cash invested.
8.2%
Cash On Cash
8.55%
Cap Rate
1.44
DSCR
$4,712
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $3,974 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,700
Closing costs
1%
$4,285
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$3,974
Mortgage P&I
45%
$2,127
Property Taxes
2%
$93
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518