Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $105k initial cash invested.
1.77%
Cash On Cash
7.54%
Cap Rate
1.15
DSCR
$4,546
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $4,392 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$4,392
Mortgage P&I
50%
$2,254
Property Taxes
10%
$443
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500