Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $101k initial cash invested.
1.62%
Cash On Cash
6.95%
Cap Rate
1.15
DSCR
$4,066
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $3,930 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,066
Total Expenses
$3,930
Mortgage P&I
49%
$1,987
Property Taxes
10%
$425
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447