Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $102k initial cash invested.
3.08%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$4,554
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $4,293 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$4,293
Mortgage P&I
44%
$1,993
Property Taxes
13%
$587
Home Insurance
3%
$140
HOA
1%
$25
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501