Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.81% first-year return on $99,333 initial cash invested.
3.81%
Cash On Cash
7.22%
Cap Rate
1.26
DSCR
$4,028
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,713
Mortgage P&I
46%
$1,854
Property Taxes
9%
$366
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443