Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $105k initial cash invested.
1.81%
Cash On Cash
7.37%
Cap Rate
1.16
DSCR
$4,702
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $4,543 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$4,543
Mortgage P&I
47%
$2,211
Property Taxes
12%
$564
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517