Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.85% first-year return on $103k initial cash invested.
7.85%
Cash On Cash
9.26%
Cap Rate
1.39
DSCR
$5,169
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $4,494 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,160
Closing costs
1%
$4,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,169
Total Expenses
$4,494
Mortgage P&I
44%
$2,249
Property Taxes
7%
$344
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569