Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.88% first-year return on $102k initial cash invested.
1.88%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$3,754
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $3,594 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$3,594
Mortgage P&I
52%
$1,970
Property Taxes
6%
$208
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413