Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $102k initial cash invested.
4.27%
Cash On Cash
8.26%
Cap Rate
1.24
DSCR
$4,278
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $3,916 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,640
Closing costs
1%
$3,982
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$3,916
Mortgage P&I
52%
$2,208
Property Taxes
3%
$111
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471