Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.42% first-year return on $102k initial cash invested.
8.42%
Cash On Cash
8.67%
Cap Rate
1.45
DSCR
$4,478
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $3,762 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,040
Closing costs
1%
$4,002
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$3,762
Mortgage P&I
45%
$1,995
Property Taxes
2%
$101
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493