Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $103k initial cash invested.
4.01%
Cash On Cash
8.19%
Cap Rate
1.24
DSCR
$4,600
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $4,256 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$4,256
Mortgage P&I
49%
$2,236
Property Taxes
7%
$309
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506