Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.39% first-year return on $107k initial cash invested.
6.39%
Cash On Cash
8.21%
Cap Rate
1.35
DSCR
$4,606
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $4,036 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,820
Closing costs
1%
$4,241
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$4,036
Mortgage P&I
47%
$2,148
Property Taxes
4%
$164
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507