Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $103k initial cash invested.
7.57%
Cash On Cash
8.41%
Cap Rate
1.41
DSCR
$4,484
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $3,834 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$3,834
Mortgage P&I
45%
$2,008
Property Taxes
3%
$153
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493