Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $105k initial cash invested.
3.56%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$4,292
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $3,981 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$3,981
Mortgage P&I
48%
$2,078
Property Taxes
6%
$244
Home Insurance
3%
$149
HOA
1%
$50
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472