Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $102k initial cash invested.
3.03%
Cash On Cash
7.14%
Cap Rate
1.21
DSCR
$3,813
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $3,556 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,556
Mortgage P&I
51%
$1,963
Property Taxes
4%
$137
Home Insurance
4%
$144
HOA
0%
$15
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419