Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.02% first-year return on $103k initial cash invested.
2.02%
Cash On Cash
7.25%
Cap Rate
1.15
DSCR
$3,819
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,645 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,198
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,645
Mortgage P&I
56%
$2,127
Property Taxes
0%
$8
Home Insurance
4%
$142
HOA
2%
$69
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420