Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $107k initial cash invested.
5.99%
Cash On Cash
8.24%
Cap Rate
1.35
DSCR
$5,622
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $5,090 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$5,090
Mortgage P&I
38%
$2,142
Property Taxes
11%
$637
Home Insurance
3%
$149
HOA
4%
$250
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618