Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $102k initial cash invested.
1.83%
Cash On Cash
7.21%
Cap Rate
1.15
DSCR
$3,984
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $3,829 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,580
Closing costs
1%
$3,979
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,829
Mortgage P&I
52%
$2,076
Property Taxes
7%
$268
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438