Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $107k initial cash invested.
3.47%
Cash On Cash
7.41%
Cap Rate
1.23
DSCR
$4,568
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $4,260 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$4,260
Mortgage P&I
46%
$2,113
Property Taxes
10%
$445
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502