Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $101k initial cash invested.
2.38%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$4,514
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,514 income − $4,314 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,514
Total Expenses
$4,314
Mortgage P&I
44%
$2,005
Property Taxes
14%
$635
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497