Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $106k initial cash invested.
2.47%
Cash On Cash
7.35%
Cap Rate
1.19
DSCR
$4,956
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $4,738 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,956
Total Expenses
$4,738
Mortgage P&I
43%
$2,149
Property Taxes
15%
$757
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545