Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $103k initial cash invested.
2.08%
Cash On Cash
7.02%
Cap Rate
1.16
DSCR
$3,792
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $3,614 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,720
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$3,614
Mortgage P&I
54%
$2,032
Property Taxes
4%
$145
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417