Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $100k initial cash invested.
3.42%
Cash On Cash
7.27%
Cap Rate
1.24
DSCR
$4,218
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $3,932 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,420
Closing costs
1%
$3,921
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$3,932
Mortgage P&I
46%
$1,922
Property Taxes
10%
$435
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464