Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $105k initial cash invested.
1.48%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$4,418
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $4,289 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$4,289
Mortgage P&I
47%
$2,055
Property Taxes
13%
$582
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486