Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.39% first-year return on $104k initial cash invested.
8.39%
Cash On Cash
8.86%
Cap Rate
1.44
DSCR
$4,970
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $4,244 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,760
Closing costs
1%
$4,088
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$4,244
Mortgage P&I
42%
$2,094
Property Taxes
6%
$313
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547