Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $102k initial cash invested.
3.24%
Cash On Cash
7.24%
Cap Rate
1.22
DSCR
$3,996
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $3,719 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,440
Closing costs
1%
$4,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$3,719
Mortgage P&I
50%
$1,988
Property Taxes
6%
$236
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440