Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $106k initial cash invested.
4.4%
Cash On Cash
7.55%
Cap Rate
1.27
DSCR
$4,482
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $4,093 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,093
Mortgage P&I
46%
$2,070
Property Taxes
7%
$333
Home Insurance
3%
$150
HOA
0%
$17
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493