Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.09% first-year return on $102k initial cash invested.
7.09%
Cash On Cash
8.35%
Cap Rate
1.39
DSCR
$4,632
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $4,030 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$4,030
Mortgage P&I
43%
$1,994
Property Taxes
7%
$317
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510