Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.69% first-year return on $101k initial cash invested.
1.69%
Cash On Cash
6.99%
Cap Rate
1.16
DSCR
$4,347
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $4,205 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$4,205
Mortgage P&I
46%
$1,979
Property Taxes
14%
$608
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478