Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $101k initial cash invested.
7.26%
Cash On Cash
8.46%
Cap Rate
1.42
DSCR
$5,150
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,150 income − $4,541 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,150
Total Expenses
$4,541
Mortgage P&I
38%
$1,957
Property Taxes
13%
$694
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566