Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.81% first-year return on $102k initial cash invested.
0.81%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$4,228
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,159 expenses = $69 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
$4,228
Total Expenses
$4,159
Mortgage P&I
47%
$1,983
Property Taxes
14%
$599
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465