Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.33% first-year return on $104k initial cash invested.
1.33%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$4,406
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $4,291 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$4,291
Mortgage P&I
47%
$2,056
Property Taxes
13%
$594
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485