Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $103k initial cash invested.
4.97%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$4,791
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $4,364 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$4,364
Mortgage P&I
42%
$2,012
Property Taxes
11%
$538
Home Insurance
3%
$142
HOA
1%
$42
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527