Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $103k initial cash invested.
1.58%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$3,909
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $3,774 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$3,774
Mortgage P&I
52%
$2,030
Property Taxes
7%
$276
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430