Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $102k initial cash invested.
0.98%
Cash On Cash
6.9%
Cap Rate
1.12
DSCR
$4,002
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $3,919 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,840
Closing costs
1%
$3,992
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$3,919
Mortgage P&I
51%
$2,052
Property Taxes
9%
$367
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440