Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $101k initial cash invested.
5.5%
Cash On Cash
7.94%
Cap Rate
1.32
DSCR
$4,426
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $3,963 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$3,963
Mortgage P&I
45%
$1,974
Property Taxes
4%
$196
Home Insurance
3%
$138
HOA
3%
$150
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487