Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $104k initial cash invested.
6.74%
Cash On Cash
8.43%
Cap Rate
1.38
DSCR
$5,152
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,152 income − $4,565 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,152
Total Expenses
$4,565
Mortgage P&I
41%
$2,099
Property Taxes
11%
$570
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567