Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $102k initial cash invested.
4.03%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$4,430
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $4,086 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$4,086
Mortgage P&I
45%
$2,004
Property Taxes
10%
$438
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487