Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $108k initial cash invested.
6.02%
Cash On Cash
8.06%
Cap Rate
1.33
DSCR
$4,432
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $3,893 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,240
Closing costs
1%
$4,262
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$3,893
Mortgage P&I
48%
$2,147
Property Taxes
2%
$87
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488