Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $104k initial cash invested.
1.12%
Cash On Cash
6.89%
Cap Rate
1.12
DSCR
$3,658
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,561 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,561
Mortgage P&I
58%
$2,107
Property Taxes
2%
$64
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402