Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.61% first-year return on $107k initial cash invested.
7.61%
Cash On Cash
8.53%
Cap Rate
1.43
DSCR
$5,643
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $4,966 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,520
Closing costs
1%
$4,226
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,643
Total Expenses
$4,966
Mortgage P&I
37%
$2,100
Property Taxes
6%
$333
Home Insurance
3%
$156
HOA
8%
$458
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621