Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $102k initial cash invested.
3.28%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$3,840
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,561 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,561
Mortgage P&I
51%
$1,960
Property Taxes
4%
$143
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422