Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $104k initial cash invested.
1.78%
Cash On Cash
6.85%
Cap Rate
1.15
DSCR
$3,676
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,521 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,521
Mortgage P&I
56%
$2,041
Property Taxes
2%
$86
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404