Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.45% first-year return on $102k initial cash invested.
3.45%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$4,296
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$4,004
Mortgage P&I
47%
$2,023
Property Taxes
9%
$375
Home Insurance
3%
$139
HOA
0%
$5
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473