Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $100k initial cash invested.
1.45%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$3,504
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,383 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,383
Mortgage P&I
56%
$1,969
Property Taxes
2%
$84
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385