Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $100k initial cash invested.
1.59%
Cash On Cash
6.75%
Cap Rate
1.14
DSCR
$3,477
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,344 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,344
Mortgage P&I
56%
$1,937
Property Taxes
2%
$86
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382