Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $107k initial cash invested.
3.03%
Cash On Cash
8.02%
Cap Rate
1.2
DSCR
$5,061
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $4,790 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,223
Closing costs
1%
$4,261
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$4,790
Mortgage P&I
47%
$2,375
Property Taxes
8%
$421
Home Insurance
3%
$149
HOA
2%
$125
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557