Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $106k initial cash invested.
2.01%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$3,848
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $3,670 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,848
Total Expenses
$3,670
Mortgage P&I
54%
$2,096
Property Taxes
3%
$98
Home Insurance
4%
$147
HOA
1%
$21
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423