Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $103k initial cash invested.
1.3%
Cash On Cash
6.66%
Cap Rate
1.14
DSCR
$3,956
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $3,845 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,620
Closing costs
1%
$4,031
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$3,845
Mortgage P&I
50%
$1,967
Property Taxes
10%
$397
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435