Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $104k initial cash invested.
2.98%
Cash On Cash
7.9%
Cap Rate
1.19
DSCR
$4,418
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $4,159 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,320
Closing costs
1%
$4,116
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$4,159
Mortgage P&I
51%
$2,274
Property Taxes
5%
$233
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486