Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.21% first-year return on $104k initial cash invested.
2.21%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$4,257
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $4,065 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$4,065
Mortgage P&I
48%
$2,059
Property Taxes
10%
$419
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468