Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $103k initial cash invested.
5.26%
Cash On Cash
8.09%
Cap Rate
1.32
DSCR
$5,172
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $4,720 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$4,720
Mortgage P&I
40%
$2,075
Property Taxes
14%
$741
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569