Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $103k initial cash invested.
1.55%
Cash On Cash
7%
Cap Rate
1.15
DSCR
$4,389
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $4,256 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,700
Closing costs
1%
$4,035
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$4,256
Mortgage P&I
47%
$2,044
Property Taxes
13%
$552
Home Insurance
3%
$145
HOA
0%
$21
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483