Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $103k initial cash invested.
5.98%
Cash On Cash
8.73%
Cap Rate
1.33
DSCR
$5,314
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $4,800 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,060
Closing costs
1%
$4,053
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$4,800
Mortgage P&I
42%
$2,220
Property Taxes
12%
$632
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585