Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $102k initial cash invested.
1%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$3,748
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,663 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,663
Mortgage P&I
53%
$1,990
Property Taxes
7%
$257
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412