Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $102k initial cash invested.
0.89%
Cash On Cash
6.75%
Cap Rate
1.12
DSCR
$3,962
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $3,886 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,020
Closing costs
1%
$4,001
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$3,886
Mortgage P&I
51%
$2,018
Property Taxes
8%
$319
Home Insurance
4%
$140
HOA
2%
$63
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436