Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $105k initial cash invested.
4.56%
Cash On Cash
7.61%
Cap Rate
1.27
DSCR
$4,026
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $3,625 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$3,625
Mortgage P&I
52%
$2,079
Property Taxes
1%
$27
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443