Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.12% first-year return on $106k initial cash invested.
4.12%
Cash On Cash
7.63%
Cap Rate
1.26
DSCR
$4,558
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $4,194 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$4,194
Mortgage P&I
47%
$2,121
Property Taxes
7%
$336
Home Insurance
3%
$149
HOA
1%
$39
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501