Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.51% first-year return on $101k initial cash invested.
5.51%
Cash On Cash
8.1%
Cap Rate
1.32
DSCR
$4,454
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $3,988 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,460
Closing costs
1%
$3,973
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$3,988
Mortgage P&I
46%
$2,039
Property Taxes
7%
$295
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490