Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $103k initial cash invested.
2.07%
Cash On Cash
7.04%
Cap Rate
1.18
DSCR
$4,474
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $4,297 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$4,297
Mortgage P&I
45%
$2,005
Property Taxes
14%
$628
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492