Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.4% first-year return on $106k initial cash invested.
3.4%
Cash On Cash
7.48%
Cap Rate
1.22
DSCR
$4,203
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $3,903 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$3,903
Mortgage P&I
51%
$2,140
Property Taxes
4%
$186
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462