Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $104k initial cash invested.
2.7%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$4,194
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $3,960 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$3,960
Mortgage P&I
49%
$2,063
Property Taxes
8%
$324
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461