Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.51% first-year return on $108k initial cash invested.
8.51%
Cash On Cash
8.53%
Cap Rate
1.47
DSCR
$5,145
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $4,380 expenses = $765 cash flow
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$4,380
Mortgage P&I
40%
$2,071
Property Taxes
8%
$408
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566