Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $107k initial cash invested.
2.9%
Cash On Cash
8%
Cap Rate
1.19
DSCR
$4,782
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $4,522 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,160
Closing costs
1%
$4,258
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$4,522
Mortgage P&I
50%
$2,387
Property Taxes
7%
$356
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526