Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $101k initial cash invested.
3.09%
Cash On Cash
7.12%
Cap Rate
1.22
DSCR
$3,978
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $3,717 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,380
Closing costs
1%
$3,969
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$3,717
Mortgage P&I
49%
$1,936
Property Taxes
7%
$289
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438