Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $102k initial cash invested.
3.53%
Cash On Cash
7.28%
Cap Rate
1.24
DSCR
$4,156
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $3,856 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$3,856
Mortgage P&I
47%
$1,965
Property Taxes
8%
$338
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457