Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $102k initial cash invested.
7.06%
Cash On Cash
8.44%
Cap Rate
1.39
DSCR
$4,850
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $4,250 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,040
Closing costs
1%
$4,002
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$4,250
Mortgage P&I
42%
$2,022
Property Taxes
9%
$424
Home Insurance
3%
$144
HOA
0%
$10
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534