Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $100k initial cash invested.
1.5%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$3,976
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $3,851 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$3,851
Mortgage P&I
50%
$1,970
Property Taxes
10%
$390
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437