Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $106k initial cash invested.
3.98%
Cash On Cash
7.51%
Cap Rate
1.25
DSCR
$4,336
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $3,983 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$3,983
Mortgage P&I
49%
$2,107
Property Taxes
6%
$254
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477