Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.21% first-year return on $102k initial cash invested.
5.21%
Cash On Cash
7.92%
Cap Rate
1.32
DSCR
$4,776
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $4,334 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$4,334
Mortgage P&I
42%
$2,002
Property Taxes
4%
$189
Home Insurance
3%
$140
HOA
8%
$380
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525