Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $106k initial cash invested.
3.16%
Cash On Cash
7.96%
Cap Rate
1.2
DSCR
$4,740
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,460 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,200
Closing costs
1%
$4,210
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$4,460
Mortgage P&I
49%
$2,322
Property Taxes
8%
$376
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521