Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.33% first-year return on $100k initial cash invested.
3.33%
Cash On Cash
7.87%
Cap Rate
1.21
DSCR
$4,056
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $3,778 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$3,778
Mortgage P&I
53%
$2,130
Property Taxes
2%
$80
Home Insurance
4%
$154
HOA
1%
$35
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446