Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $100k initial cash invested.
2.52%
Cash On Cash
7.42%
Cap Rate
1.2
DSCR
$4,868
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $4,658 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$4,658
Mortgage P&I
41%
$2,015
Property Taxes
15%
$710
Home Insurance
3%
$140
HOA
3%
$138
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535