Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $101k initial cash invested.
4.42%
Cash On Cash
7.55%
Cap Rate
1.27
DSCR
$4,038
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $3,664 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$3,664
Mortgage P&I
49%
$1,963
Property Taxes
4%
$147
Home Insurance
3%
$140
HOA
1%
$40
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444