Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.76% first-year return on $104k initial cash invested.
2.76%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$3,999
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $3,760 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$3,760
Mortgage P&I
51%
$2,035
Property Taxes
6%
$220
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440