Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $104k initial cash invested.
2.65%
Cash On Cash
7.1%
Cap Rate
1.2
DSCR
$4,365
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $4,135 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,960
Closing costs
1%
$4,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$4,135
Mortgage P&I
46%
$2,021
Property Taxes
6%
$275
Home Insurance
3%
$147
HOA
5%
$207
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480