Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $102k initial cash invested.
3.79%
Cash On Cash
7.38%
Cap Rate
1.24
DSCR
$3,814
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $3,492 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,492
Mortgage P&I
52%
$1,984
Property Taxes
2%
$70
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420