Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.69% first-year return on $105k initial cash invested.
8.69%
Cash On Cash
8.84%
Cap Rate
1.46
DSCR
$5,000
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $4,238 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$4,238
Mortgage P&I
42%
$2,097
Property Taxes
6%
$288
Home Insurance
3%
$153
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550