Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.96% first-year return on $107k initial cash invested.
8.96%
Cash On Cash
8.77%
Cap Rate
1.48
DSCR
$5,006
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $4,209 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,006
Total Expenses
$4,209
Mortgage P&I
42%
$2,092
Property Taxes
5%
$252
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551