Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.32% first-year return on $102k initial cash invested.
4.32%
Cash On Cash
7.66%
Cap Rate
1.26
DSCR
$3,840
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,474 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,474
Mortgage P&I
53%
$2,021
Property Taxes
0%
$8
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422