Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.13% first-year return on $104k initial cash invested.
2.13%
Cash On Cash
6.9%
Cap Rate
1.18
DSCR
$4,176
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $3,992 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$3,992
Mortgage P&I
48%
$1,999
Property Taxes
10%
$427
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459