Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $101k initial cash invested.
8.49%
Cash On Cash
9.3%
Cap Rate
1.42
DSCR
$4,768
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $4,054 expenses = $714 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$4,054
Mortgage P&I
45%
$2,156
Property Taxes
3%
$139
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524