Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.18% first-year return on $106k initial cash invested.
6.18%
Cash On Cash
8.52%
Cap Rate
1.34
DSCR
$5,050
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $4,504 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$4,504
Mortgage P&I
44%
$2,227
Property Taxes
8%
$412
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556