Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $101k initial cash invested.
1.3%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$4,412
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $4,303 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$4,303
Mortgage P&I
46%
$2,031
Property Taxes
14%
$629
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485