Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.54% first-year return on $103k initial cash invested.
5.54%
Cash On Cash
7.91%
Cap Rate
1.33
DSCR
$4,528
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $4,050 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$4,050
Mortgage P&I
45%
$2,024
Property Taxes
8%
$343
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498