Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $102k initial cash invested.
1.35%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$3,867
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,752 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,752
Mortgage P&I
51%
$1,965
Property Taxes
8%
$302
Home Insurance
4%
$140
HOA
1%
$30
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425