Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $105k initial cash invested.
1.21%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$4,377
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $4,271 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$4,271
Mortgage P&I
48%
$2,083
Property Taxes
13%
$552
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481