Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $101k initial cash invested.
1.44%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$3,764
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,643 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,643
Mortgage P&I
56%
$2,092
Property Taxes
3%
$130
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414