Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $114k initial cash invested.
2.63%
Cash On Cash
6.99%
Cap Rate
1.2
DSCR
$4,116
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $3,867 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,116
Total Expenses
$3,867
Mortgage P&I
50%
$2,076
Property Taxes
6%
$242
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453