Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $103k initial cash invested.
5%
Cash On Cash
7.81%
Cap Rate
1.3
DSCR
$4,374
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $3,943 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,400
Closing costs
1%
$4,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$3,943
Mortgage P&I
47%
$2,043
Property Taxes
7%
$291
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481