Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $103k initial cash invested.
8.14%
Cash On Cash
8.66%
Cap Rate
1.43
DSCR
$4,563
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $3,862 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$3,862
Mortgage P&I
45%
$2,048
Property Taxes
3%
$114
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502