Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.9% first-year return on $104k initial cash invested.
8.9%
Cash On Cash
8.93%
Cap Rate
1.47
DSCR
$5,132
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $4,363 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$4,363
Mortgage P&I
40%
$2,063
Property Taxes
8%
$428
Home Insurance
2%
$98
HOA
1%
$29
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565