Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $104k initial cash invested.
2.47%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$3,886
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,672 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,672
Mortgage P&I
54%
$2,097
Property Taxes
3%
$110
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427