Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $101k initial cash invested.
6.13%
Cash On Cash
8.11%
Cap Rate
1.35
DSCR
$4,562
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $4,046 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$4,046
Mortgage P&I
43%
$1,973
Property Taxes
9%
$389
Home Insurance
3%
$134
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502