Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.71% first-year return on $102k initial cash invested.
5.71%
Cash On Cash
8.15%
Cap Rate
1.33
DSCR
$4,659
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $4,172 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$4,172
Mortgage P&I
44%
$2,053
Property Taxes
8%
$392
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512