Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $102k initial cash invested.
1.9%
Cash On Cash
7.38%
Cap Rate
1.15
DSCR
$4,090
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $3,928 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,060
Closing costs
1%
$4,003
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$3,928
Mortgage P&I
52%
$2,135
Property Taxes
7%
$266
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450