Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.67% first-year return on $106k initial cash invested.
6.67%
Cash On Cash
8.19%
Cap Rate
1.37
DSCR
$4,500
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $3,912 expenses = $588 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
$4,500
Total Expenses
$3,912
Mortgage P&I
46%
$2,085
Property Taxes
3%
$125
Home Insurance
3%
$149
HOA
1%
$23
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495