Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $105k initial cash invested.
6%
Cash On Cash
8.28%
Cap Rate
1.33
DSCR
$4,560
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $4,033 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$4,033
Mortgage P&I
47%
$2,160
Property Taxes
4%
$174
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502