Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $103k initial cash invested.
6.51%
Cash On Cash
8.31%
Cap Rate
1.37
DSCR
$5,012
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $4,455 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,620
Closing costs
1%
$4,031
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$4,455
Mortgage P&I
41%
$2,033
Property Taxes
12%
$580
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551