Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $100k initial cash invested.
1.81%
Cash On Cash
6.94%
Cap Rate
1.15
DSCR
$3,710
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,559 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,180
Closing costs
1%
$3,909
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$3,559
Mortgage P&I
53%
$1,963
Property Taxes
5%
$200
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408