Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $101k initial cash invested.
1.66%
Cash On Cash
6.94%
Cap Rate
1.15
DSCR
$4,140
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $4,000 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$4,000
Mortgage P&I
48%
$1,983
Property Taxes
11%
$450
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455