Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $105k initial cash invested.
2.97%
Cash On Cash
7.93%
Cap Rate
1.2
DSCR
$4,917
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $4,656 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,320
Closing costs
1%
$4,166
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$4,656
Mortgage P&I
47%
$2,294
Property Taxes
6%
$300
Home Insurance
3%
$149
HOA
5%
$240
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541