Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.01% first-year return on $103k initial cash invested.
6.01%
Cash On Cash
8.56%
Cap Rate
1.32
DSCR
$4,640
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $4,125 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$4,125
Mortgage P&I
47%
$2,180
Property Taxes
5%
$225
Home Insurance
3%
$142
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510