Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $102k initial cash invested.
3.77%
Cash On Cash
7.63%
Cap Rate
1.23
DSCR
$4,010
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,690 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$3,690
Mortgage P&I
51%
$2,056
Property Taxes
3%
$132
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441