Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $106k initial cash invested.
6.17%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$4,822
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $4,278 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$4,278
Mortgage P&I
43%
$2,093
Property Taxes
8%
$398
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530