Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.8% first-year return on $105k initial cash invested.
5.8%
Cash On Cash
7.99%
Cap Rate
1.34
DSCR
$4,790
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $4,283 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$4,283
Mortgage P&I
43%
$2,056
Property Taxes
9%
$449
Home Insurance
3%
$148
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527