Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $108k initial cash invested.
1.12%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$4,238
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $4,137 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$4,137
Mortgage P&I
51%
$2,145
Property Taxes
9%
$400
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466