Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $102k initial cash invested.
4.76%
Cash On Cash
8%
Cap Rate
1.29
DSCR
$5,000
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $4,595 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$4,595
Mortgage P&I
41%
$2,062
Property Taxes
14%
$693
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550