Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $102k initial cash invested.
3.07%
Cash On Cash
7.66%
Cap Rate
1.21
DSCR
$4,683
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $4,422 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$4,422
Mortgage P&I
45%
$2,104
Property Taxes
13%
$587
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515