Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $100k initial cash invested.
6.68%
Cash On Cash
8.12%
Cap Rate
1.38
DSCR
$4,407
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $3,848 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$3,848
Mortgage P&I
44%
$1,921
Property Taxes
5%
$240
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485