Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $102k initial cash invested.
2.1%
Cash On Cash
7.53%
Cap Rate
1.16
DSCR
$4,304
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $4,126 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,540
Closing costs
1%
$3,977
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,126
Mortgage P&I
50%
$2,146
Property Taxes
9%
$378
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473