Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $104k initial cash invested.
2.35%
Cash On Cash
7.22%
Cap Rate
1.17
DSCR
$3,903
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $3,699 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,903
Total Expenses
$3,699
Mortgage P&I
54%
$2,105
Property Taxes
2%
$82
Home Insurance
4%
$144
HOA
1%
$42
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429