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 $102k initial cash invested.
1.45%
Cash On Cash
6.93%
Cap Rate
1.14
DSCR
$3,879
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $3,756 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,879
Total Expenses
$3,756
Mortgage P&I
52%
$2,031
Property Taxes
7%
$267
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427