Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $103k initial cash invested.
1.7%
Cash On Cash
6.91%
Cap Rate
1.16
DSCR
$4,568
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $4,422 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$4,422
Mortgage P&I
44%
$2,005
Property Taxes
14%
$658
Home Insurance
3%
$146
HOA
1%
$60
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502