Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.02% first-year return on $102k initial cash invested.
7.02%
Cash On Cash
8.63%
Cap Rate
1.38
DSCR
$4,872
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $4,277 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$4,277
Mortgage P&I
43%
$2,078
Property Taxes
8%
$402
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536