Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $102k initial cash invested.
1.9%
Cash On Cash
7.54%
Cap Rate
1.15
DSCR
$4,116
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $3,954 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,460
Closing costs
1%
$4,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$3,954
Mortgage P&I
54%
$2,202
Property Taxes
5%
$203
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453