Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $102k initial cash invested.
3.65%
Cash On Cash
8.21%
Cap Rate
1.23
DSCR
$5,032
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $4,722 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$4,722
Mortgage P&I
44%
$2,225
Property Taxes
13%
$646
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554