Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.91% first-year return on $104k initial cash invested.
3.91%
Cash On Cash
7.44%
Cap Rate
1.25
DSCR
$4,275
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $3,936 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$3,936
Mortgage P&I
47%
$2,029
Property Taxes
7%
$309
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470