Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $103k initial cash invested.
4.47%
Cash On Cash
7.78%
Cap Rate
1.27
DSCR
$4,550
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $4,166 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,020
Closing costs
1%
$4,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$4,166
Mortgage P&I
45%
$2,062
Property Taxes
9%
$415
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500