Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.79% first-year return on $102k initial cash invested.
2.79%
Cash On Cash
7.21%
Cap Rate
1.24
DSCR
$5,704
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $5,467 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,704
Total Expenses
$5,467
Mortgage P&I
34%
$1,931
Property Taxes
26%
$1,458
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627