Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $106k initial cash invested.
3.66%
Cash On Cash
7.39%
Cap Rate
1.23
DSCR
$4,182
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $3,858 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$3,858
Mortgage P&I
50%
$2,099
Property Taxes
4%
$178
Home Insurance
4%
$154
HOA
0%
$6
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460