Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.18% first-year return on $101k initial cash invested.
8.18%
Cash On Cash
8.61%
Cap Rate
1.44
DSCR
$4,617
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $3,926 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$3,926
Mortgage P&I
43%
$1,974
Property Taxes
6%
$267
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508