Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.19% first-year return on $103k initial cash invested.
1.19%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$4,803
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $4,701 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,060
Closing costs
1%
$4,053
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$4,701
Mortgage P&I
45%
$2,174
Property Taxes
16%
$755
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528