Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.78% first-year return on $107k initial cash invested.
6.78%
Cash On Cash
8.33%
Cap Rate
1.37
DSCR
$4,875
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $4,271 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,700
Closing costs
1%
$4,235
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$4,271
Mortgage P&I
44%
$2,141
Property Taxes
7%
$319
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536