Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $99,039 initial cash invested.
1.58%
Cash On Cash
6.69%
Cap Rate
1.14
DSCR
$3,512
Rent
$130
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,382
Mortgage P&I
54%
$1,881
Property Taxes
4%
$140
Home Insurance
4%
$136
HOA
1%
$33
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386