Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $104k initial cash invested.
5.98%
Cash On Cash
8.03%
Cap Rate
1.35
DSCR
$4,722
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $4,205 expenses = $517 cash flow
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,600
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$4,205
Mortgage P&I
43%
$2,024
Property Taxes
9%
$414
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519