Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.81% first-year return on $106k initial cash invested.
4.81%
Cash On Cash
7.83%
Cap Rate
1.29
DSCR
$4,676
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $4,250 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$4,250
Mortgage P&I
46%
$2,129
Property Taxes
8%
$385
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514