Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $105k initial cash invested.
1.64%
Cash On Cash
6.6%
Cap Rate
1.15
DSCR
$3,696
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,552 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$3,552
Mortgage P&I
54%
$1,995
Property Taxes
4%
$153
Home Insurance
4%
$146
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407