Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.65% first-year return on $100k initial cash invested.
9.65%
Cash On Cash
9.47%
Cap Rate
1.49
DSCR
$5,358
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,358 income − $4,552 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,358
Total Expenses
$4,552
Mortgage P&I
39%
$2,070
Property Taxes
10%
$522
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589