Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $101k initial cash invested.
4.83%
Cash On Cash
7.78%
Cap Rate
1.29
DSCR
$4,200
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $3,795 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$3,795
Mortgage P&I
47%
$1,977
Property Taxes
6%
$250
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462