Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $102k initial cash invested.
4.03%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$4,302
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $3,959 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$3,959
Mortgage P&I
46%
$1,978
Property Taxes
9%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473