Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $107k initial cash invested.
2.9%
Cash On Cash
7.29%
Cap Rate
1.2
DSCR
$4,030
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $3,772 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,030
Total Expenses
$3,772
Mortgage P&I
53%
$2,148
Property Taxes
3%
$132
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443