Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $102k initial cash invested.
7.74%
Cash On Cash
8.63%
Cap Rate
1.42
DSCR
$4,722
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $4,063 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$4,063
Mortgage P&I
43%
$2,033
Property Taxes
6%
$280
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519