Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $103k initial cash invested.
2.95%
Cash On Cash
7.52%
Cap Rate
1.2
DSCR
$4,250
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $3,996 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$3,996
Mortgage P&I
50%
$2,120
Property Taxes
7%
$281
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468