Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.69% first-year return on $104k initial cash invested.
6.69%
Cash On Cash
8.14%
Cap Rate
1.39
DSCR
$4,904
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,904 income − $4,325 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$4,325
Mortgage P&I
41%
$1,995
Property Taxes
11%
$520
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539