Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $102k initial cash invested.
4.78%
Cash On Cash
7.89%
Cap Rate
1.28
DSCR
$4,360
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $3,954 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,360
Total Expenses
$3,954
Mortgage P&I
47%
$2,048
Property Taxes
7%
$284
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480