Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $104k initial cash invested.
1.81%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$4,258
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $4,101 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$4,101
Mortgage P&I
49%
$2,089
Property Taxes
10%
$417
Home Insurance
3%
$145
HOA
0%
$3
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468