Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.31% first-year return on $103k initial cash invested.
3.31%
Cash On Cash
7.35%
Cap Rate
1.22
DSCR
$4,210
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $3,926 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$3,926
Mortgage P&I
48%
$2,025
Property Taxes
8%
$319
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463