Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $106k initial cash invested.
5.98%
Cash On Cash
8.19%
Cap Rate
1.33
DSCR
$4,538
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $4,010 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$4,010
Mortgage P&I
47%
$2,148
Property Taxes
4%
$171
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499