Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $106k initial cash invested.
4.45%
Cash On Cash
8.4%
Cap Rate
1.26
DSCR
$5,426
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $5,032 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,426
Total Expenses
$5,032
Mortgage P&I
43%
$2,328
Property Taxes
13%
$712
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597