Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $105k initial cash invested.
2.7%
Cash On Cash
7.23%
Cap Rate
1.19
DSCR
$4,120
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $3,884 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,700
Closing costs
1%
$4,135
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$3,884
Mortgage P&I
51%
$2,090
Property Taxes
6%
$248
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453