Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $107k initial cash invested.
4.13%
Cash On Cash
7.82%
Cap Rate
1.26
DSCR
$4,797
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $4,430 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$4,430
Mortgage P&I
46%
$2,191
Property Taxes
10%
$457
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528