Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.06% first-year return on $103k initial cash invested.
4.06%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$4,209
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $3,861 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,740
Closing costs
1%
$4,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$3,861
Mortgage P&I
48%
$2,020
Property Taxes
5%
$226
Home Insurance
3%
$145
HOA
1%
$40
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463