Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $104k initial cash invested.
6.46%
Cash On Cash
8.43%
Cap Rate
1.36
DSCR
$4,896
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $4,334 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$4,334
Mortgage P&I
44%
$2,131
Property Taxes
8%
$399
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539