Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.93% first-year return on $106k initial cash invested.
2.93%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$4,902
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $4,643 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$4,643
Mortgage P&I
42%
$2,051
Property Taxes
16%
$777
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539