Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.88% first-year return on $107k initial cash invested.
8.88%
Cash On Cash
8.94%
Cap Rate
1.46
DSCR
$5,122
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $4,327 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$4,327
Mortgage P&I
42%
$2,171
Property Taxes
5%
$262
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563