Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $108k initial cash invested.
5.04%
Cash On Cash
7.69%
Cap Rate
1.3
DSCR
$4,641
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $4,188 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,680
Closing costs
1%
$4,284
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$4,188
Mortgage P&I
45%
$2,105
Property Taxes
7%
$338
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511