Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.24% first-year return on $106k initial cash invested.
1.24%
Cash On Cash
6.73%
Cap Rate
1.13
DSCR
$3,926
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,926 income − $3,817 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,926
Total Expenses
$3,817
Mortgage P&I
53%
$2,074
Property Taxes
7%
$282
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432