Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.86% first-year return on $102k initial cash invested.
2.86%
Cash On Cash
7.24%
Cap Rate
1.2
DSCR
$4,071
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $3,828 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$3,828
Mortgage P&I
49%
$2,006
Property Taxes
7%
$297
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448