Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.19% first-year return on $102k initial cash invested.
1.19%
Cash On Cash
7.2%
Cap Rate
1.12
DSCR
$3,760
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $3,659 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,080
Closing costs
1%
$4,004
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$3,659
Mortgage P&I
57%
$2,151
Property Taxes
3%
$97
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414