Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.91% first-year return on $107k initial cash invested.
5.91%
Cash On Cash
8.07%
Cap Rate
1.33
DSCR
$4,684
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $4,157 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$4,157
Mortgage P&I
46%
$2,137
Property Taxes
6%
$265
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515