Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $100k initial cash invested.
2.87%
Cash On Cash
7.28%
Cap Rate
1.2
DSCR
$4,072
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $3,832 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$3,832
Mortgage P&I
48%
$1,971
Property Taxes
8%
$335
Home Insurance
3%
$141
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448