Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $105k initial cash invested.
7.84%
Cash On Cash
8.63%
Cap Rate
1.41
DSCR
$4,678
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $3,990 expenses = $688 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,160
Closing costs
1%
$4,158
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$3,990
Mortgage P&I
45%
$2,117
Property Taxes
3%
$133
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515