Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $106k initial cash invested.
6.46%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$5,036
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $4,464 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$4,464
Mortgage P&I
42%
$2,137
Property Taxes
9%
$469
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554