Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.77% first-year return on $105k initial cash invested.
4.77%
Cash On Cash
7.78%
Cap Rate
1.3
DSCR
$4,893
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $4,477 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$4,477
Mortgage P&I
42%
$2,064
Property Taxes
13%
$633
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538