Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $102k initial cash invested.
2.33%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$3,718
Rent
$198
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,880
Closing costs
1%
$3,994
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$3,520
Mortgage P&I
53%
$1,960
Property Taxes
4%
$151
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409