Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $101k initial cash invested.
5.67%
Cash On Cash
8.33%
Cap Rate
1.32
DSCR
$4,785
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $4,307 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$4,307
Mortgage P&I
44%
$2,082
Property Taxes
10%
$457
Home Insurance
3%
$142
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526