Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $104k initial cash invested.
3.11%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$4,704
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $4,434 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$4,434
Mortgage P&I
44%
$2,060
Property Taxes
13%
$632
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517