Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.91% first-year return on $106k initial cash invested.
3.91%
Cash On Cash
7.56%
Cap Rate
1.24
DSCR
$4,168
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $3,822 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$3,822
Mortgage P&I
51%
$2,135
Property Taxes
3%
$105
Home Insurance
4%
$150
HOA
0%
$15
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458