Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $102k initial cash invested.
5.14%
Cash On Cash
8.58%
Cap Rate
1.28
DSCR
$4,864
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $4,427 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,990
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$4,427
Mortgage P&I
46%
$2,229
Property Taxes
8%
$403
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535