Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $102k initial cash invested.
2.25%
Cash On Cash
7.37%
Cap Rate
1.17
DSCR
$4,209
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $4,018 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$4,018
Mortgage P&I
50%
$2,094
Property Taxes
5%
$204
Home Insurance
3%
$140
HOA
4%
$150
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463