Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.86% first-year return on $106k initial cash invested.
4.86%
Cash On Cash
7.78%
Cap Rate
1.29
DSCR
$4,516
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $4,088 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$4,088
Mortgage P&I
46%
$2,098
Property Taxes
7%
$304
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497