Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $104k initial cash invested.
1.6%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$4,196
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $4,057 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$4,057
Mortgage P&I
50%
$2,078
Property Taxes
9%
$391
Home Insurance
4%
$147
HOA
0%
$13
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462