Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.22% first-year return on $101k initial cash invested.
3.22%
Cash On Cash
7.31%
Cap Rate
1.22
DSCR
$4,083
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,960
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$3,812
Mortgage P&I
48%
$1,970
Property Taxes
5%
$210
Home Insurance
3%
$140
HOA
3%
$105
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449