Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.74% first-year return on $108k initial cash invested.
2.74%
Cash On Cash
7.24%
Cap Rate
1.2
DSCR
$4,569
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $4,322 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$4,322
Mortgage P&I
47%
$2,157
Property Taxes
10%
$461
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503