Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.61% first-year return on $102k initial cash invested.
1.61%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$3,639
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,502 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,502
Mortgage P&I
55%
$2,016
Property Taxes
3%
$108
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400