Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.51% first-year return on $102k initial cash invested.
2.51%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$4,022
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $3,809 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,809
Mortgage P&I
49%
$1,976
Property Taxes
8%
$325
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442