Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $101k initial cash invested.
5.35%
Cash On Cash
8.2%
Cap Rate
1.31
DSCR
$4,540
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $4,090 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$4,090
Mortgage P&I
45%
$2,064
Property Taxes
8%
$342
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499