Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.55% first-year return on $105k initial cash invested.
2.55%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$4,002
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $3,779 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,640
Closing costs
1%
$4,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$3,779
Mortgage P&I
52%
$2,097
Property Taxes
4%
$147
Home Insurance
4%
$158
HOA
0%
$17
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440