Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $102k initial cash invested.
7.33%
Cash On Cash
8.44%
Cap Rate
1.42
DSCR
$5,157
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $4,535 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$4,535
Mortgage P&I
38%
$1,981
Property Taxes
13%
$665
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567