Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $105k initial cash invested.
2.06%
Cash On Cash
7.75%
Cap Rate
1.16
DSCR
$4,628
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $4,447 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$4,447
Mortgage P&I
50%
$2,322
Property Taxes
9%
$400
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509