Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $101k initial cash invested.
2.07%
Cash On Cash
7.13%
Cap Rate
1.18
DSCR
$4,443
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $4,269 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$4,269
Mortgage P&I
45%
$1,989
Property Taxes
14%
$617
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489