Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.61% first-year return on $101k initial cash invested.
1.61%
Cash On Cash
6.91%
Cap Rate
1.16
DSCR
$4,282
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $4,146 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$4,146
Mortgage P&I
46%
$1,974
Property Taxes
13%
$577
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471