Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.1% first-year return on $107k initial cash invested.
8.1%
Cash On Cash
8.69%
Cap Rate
1.43
DSCR
$5,118
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $4,393 expenses = $725 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,100
Closing costs
1%
$4,255
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$4,393
Mortgage P&I
42%
$2,151
Property Taxes
8%
$389
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563