Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $101k initial cash invested.
8.2%
Cash On Cash
8.64%
Cap Rate
1.45
DSCR
$4,893
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $4,204 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$4,204
Mortgage P&I
40%
$1,952
Property Taxes
9%
$446
Home Insurance
3%
$142
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538