Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.1% first-year return on $104k initial cash invested.
1.1%
Cash On Cash
6.49%
Cap Rate
1.12
DSCR
$3,555
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $3,460 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$3,460
Mortgage P&I
56%
$1,981
Property Taxes
2%
$56
Home Insurance
4%
$144
HOA
2%
$70
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391