Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $100k initial cash invested.
0.85%
Cash On Cash
6.51%
Cap Rate
1.12
DSCR
$3,897
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$3,826
Mortgage P&I
49%
$1,902
Property Taxes
12%
$460
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429