Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $105k initial cash invested.
5.31%
Cash On Cash
8.06%
Cap Rate
1.31
DSCR
$4,725
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $4,262 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$4,262
Mortgage P&I
45%
$2,122
Property Taxes
8%
$393
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520