Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $101k initial cash invested.
0.26%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$3,579
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,557
Mortgage P&I
55%
$1,986
Property Taxes
6%
$197
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394