Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.33% first-year return on $99,144 initial cash invested.
9.33%
Cash On Cash
8.72%
Cap Rate
1.51
DSCR
$4,290
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$3,519
Mortgage P&I
43%
$1,865
Property Taxes
1%
$54
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472