Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.61% first-year return on $101k initial cash invested.
5.61%
Cash On Cash
8.48%
Cap Rate
1.3
DSCR
$4,334
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $3,863 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$3,863
Mortgage P&I
49%
$2,142
Property Taxes
1%
$47
Home Insurance
3%
$140
HOA
1%
$61
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477