Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $103k initial cash invested.
5.31%
Cash On Cash
7.91%
Cap Rate
1.32
DSCR
$4,816
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $4,358 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$4,358
Mortgage P&I
42%
$2,032
Property Taxes
11%
$544
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530