Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.54% first-year return on $106k initial cash invested.
2.54%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$4,772
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $4,548 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$4,548
Mortgage P&I
45%
$2,131
Property Taxes
13%
$611
Home Insurance
3%
$145
HOA
1%
$38
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525