Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $107k initial cash invested.
0.92%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$4,172
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $4,090 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$4,090
Mortgage P&I
51%
$2,145
Property Taxes
9%
$374
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459