Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $104k initial cash invested.
3.66%
Cash On Cash
7.68%
Cap Rate
1.23
DSCR
$4,305
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $3,987 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$3,987
Mortgage P&I
50%
$2,142
Property Taxes
5%
$234
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474