Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $103k initial cash invested.
3.56%
Cash On Cash
7.35%
Cap Rate
1.24
DSCR
$4,240
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $3,935 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,240
Total Expenses
$3,935
Mortgage P&I
47%
$2,001
Property Taxes
8%
$352
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466