Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $108k initial cash invested.
1.89%
Cash On Cash
7.1%
Cap Rate
1.16
DSCR
$4,278
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $4,108 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$4,108
Mortgage P&I
51%
$2,197
Property Taxes
7%
$307
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471