Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $106k initial cash invested.
1.37%
Cash On Cash
6.75%
Cap Rate
1.13
DSCR
$3,915
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $3,794 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,915
Total Expenses
$3,794
Mortgage P&I
53%
$2,079
Property Taxes
6%
$250
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431