Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.29% first-year return on $107k initial cash invested.
8.29%
Cash On Cash
8.61%
Cap Rate
1.44
DSCR
$4,684
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $3,946 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,580
Closing costs
1%
$4,229
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$3,946
Mortgage P&I
45%
$2,111
Property Taxes
2%
$103
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515