Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $106k initial cash invested.
4.53%
Cash On Cash
7.88%
Cap Rate
1.27
DSCR
$4,641
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $4,241 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$4,241
Mortgage P&I
47%
$2,163
Property Taxes
8%
$352
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511