Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $105k initial cash invested.
5.22%
Cash On Cash
7.81%
Cap Rate
1.31
DSCR
$4,485
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $4,027 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$4,027
Mortgage P&I
46%
$2,067
Property Taxes
6%
$258
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493