Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $104k initial cash invested.
1.05%
Cash On Cash
6.79%
Cap Rate
1.11
DSCR
$3,730
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $3,639 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$3,639
Mortgage P&I
56%
$2,088
Property Taxes
4%
$136
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410