Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.52% first-year return on $108k initial cash invested.
3.52%
Cash On Cash
7.29%
Cap Rate
1.24
DSCR
$4,742
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $4,426 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,480
Closing costs
1%
$4,274
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$4,426
Mortgage P&I
44%
$2,091
Property Taxes
12%
$577
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522