Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $102k initial cash invested.
4.23%
Cash On Cash
7.47%
Cap Rate
1.26
DSCR
$3,788
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,429 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,429
Mortgage P&I
52%
$1,974
Property Taxes
0%
$8
Home Insurance
4%
$140
HOA
0%
$17
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417