Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $104k initial cash invested.
3.86%
Cash On Cash
7.64%
Cap Rate
1.25
DSCR
$4,442
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $4,108 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$4,108
Mortgage P&I
47%
$2,089
Property Taxes
8%
$358
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489