Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $105k initial cash invested.
1.43%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,756
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $3,631 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$3,631
Mortgage P&I
55%
$2,071
Property Taxes
1%
$27
Home Insurance
4%
$145
HOA
3%
$111
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413