Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.59% first-year return on $106k initial cash invested.
8.59%
Cash On Cash
8.86%
Cap Rate
1.47
DSCR
$5,622
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $4,867 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$4,867
Mortgage P&I
37%
$2,097
Property Taxes
13%
$727
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618