Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $102k initial cash invested.
0.82%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$3,814
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $3,744 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,744
Mortgage P&I
52%
$1,982
Property Taxes
8%
$293
Home Insurance
4%
$140
HOA
1%
$31
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420