Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $104k initial cash invested.
7.04%
Cash On Cash
8.61%
Cap Rate
1.38
DSCR
$5,136
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,136 income − $4,529 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,136
Total Expenses
$4,529
Mortgage P&I
41%
$2,111
Property Taxes
10%
$524
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565