Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $104k initial cash invested.
1.15%
Cash On Cash
7.25%
Cap Rate
1.13
DSCR
$4,596
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $4,496 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$4,496
Mortgage P&I
48%
$2,192
Property Taxes
13%
$596
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506