Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.36% first-year return on $105k initial cash invested.
7.36%
Cash On Cash
8.57%
Cap Rate
1.39
DSCR
$4,594
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $3,952 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$3,952
Mortgage P&I
46%
$2,119
Property Taxes
3%
$125
Home Insurance
3%
$146
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505