Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $101k initial cash invested.
4.51%
Cash On Cash
8.02%
Cap Rate
1.27
DSCR
$4,478
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,097 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,420
Closing costs
1%
$3,971
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,097
Mortgage P&I
47%
$2,093
Property Taxes
8%
$342
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493