Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $103k initial cash invested.
6.31%
Cash On Cash
8.28%
Cap Rate
1.37
DSCR
$5,284
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $4,741 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,284
Total Expenses
$4,741
Mortgage P&I
39%
$2,047
Property Taxes
8%
$406
Home Insurance
3%
$145
HOA
7%
$347
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581