Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $100k initial cash invested.
4.31%
Cash On Cash
7.7%
Cap Rate
1.26
DSCR
$3,892
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $3,532 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$3,532
Mortgage P&I
51%
$1,993
Property Taxes
2%
$77
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428