Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $107k initial cash invested.
1.96%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$4,046
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $3,871 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,640
Closing costs
1%
$4,232
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$3,871
Mortgage P&I
52%
$2,097
Property Taxes
6%
$258
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445