Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $103k initial cash invested.
4.13%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$4,359
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $4,003 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,360
Closing costs
1%
$4,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$4,003
Mortgage P&I
47%
$2,027
Property Taxes
8%
$348
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479