Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $106k initial cash invested.
3.19%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$4,581
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $4,300 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$4,300
Mortgage P&I
46%
$2,109
Property Taxes
11%
$485
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504