Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $102k initial cash invested.
2.58%
Cash On Cash
7.14%
Cap Rate
1.19
DSCR
$3,842
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,624 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,842
Total Expenses
$3,624
Mortgage P&I
52%
$1,995
Property Taxes
5%
$182
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423