Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $104k initial cash invested.
4.37%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$4,488
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $4,108 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$4,108
Mortgage P&I
46%
$2,048
Property Taxes
6%
$262
Home Insurance
3%
$149
HOA
3%
$121
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494