Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $107k initial cash invested.
5.63%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$4,778
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $4,276 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,840
Closing costs
1%
$4,242
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$4,276
Mortgage P&I
44%
$2,097
Property Taxes
7%
$349
Home Insurance
3%
$158
HOA
1%
$48
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526