Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $105k initial cash invested.
3.55%
Cash On Cash
7.47%
Cap Rate
1.23
DSCR
$4,170
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $3,859 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,100
Closing costs
1%
$4,155
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$3,859
Mortgage P&I
51%
$2,110
Property Taxes
4%
$181
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459