Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $104k initial cash invested.
1.93%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$3,970
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $3,803 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$3,803
Mortgage P&I
52%
$2,046
Property Taxes
6%
$246
Home Insurance
4%
$144
HOA
0%
$17
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437