Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.25% first-year return on $102k initial cash invested.
4.25%
Cash On Cash
7.45%
Cap Rate
1.27
DSCR
$4,096
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$3,735
Mortgage P&I
48%
$1,956
Property Taxes
4%
$184
Home Insurance
4%
$147
HOA
1%
$54
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451