Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $101k initial cash invested.
4.11%
Cash On Cash
7.46%
Cap Rate
1.27
DSCR
$4,293
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $3,949 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$3,949
Mortgage P&I
45%
$1,927
Property Taxes
10%
$416
Home Insurance
3%
$146
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472