Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.87% first-year return on $105k initial cash invested.
7.87%
Cash On Cash
8.42%
Cap Rate
1.44
DSCR
$5,121
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $4,432 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,900
Closing costs
1%
$4,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$4,432
Mortgage P&I
39%
$2,015
Property Taxes
10%
$530
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563