Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.2% first-year return on $101k initial cash invested.
9.2%
Cash On Cash
9.17%
Cap Rate
1.49
DSCR
$5,439
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,439 income − $4,665 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,439
Total Expenses
$4,665
Mortgage P&I
37%
$2,028
Property Taxes
11%
$616
Home Insurance
3%
$138
HOA
1%
$33
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598