Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $101k initial cash invested.
1.95%
Cash On Cash
6.96%
Cap Rate
1.16
DSCR
$3,886
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,721 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,500
Closing costs
1%
$3,975
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,721
Mortgage P&I
51%
$1,986
Property Taxes
6%
$222
Home Insurance
4%
$142
HOA
1%
$51
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427