Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $101k initial cash invested.
1.46%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$4,052
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $3,929 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$3,929
Mortgage P&I
49%
$1,978
Property Taxes
11%
$434
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446