Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $102k initial cash invested.
1.95%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$3,898
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $3,732 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,260
Closing costs
1%
$4,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$3,732
Mortgage P&I
52%
$2,023
Property Taxes
5%
$199
Home Insurance
4%
$146
HOA
1%
$38
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429