Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.3% first-year return on $99,606 initial cash invested.
6.3%
Cash On Cash
8.05%
Cap Rate
1.37
DSCR
$4,407
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$3,884
Mortgage P&I
43%
$1,907
Property Taxes
8%
$340
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485