Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $102k initial cash invested.
7.66%
Cash On Cash
8.95%
Cap Rate
1.4
DSCR
$4,894
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $4,244 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$4,244
Mortgage P&I
44%
$2,129
Property Taxes
6%
$311
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538