Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.04% first-year return on $99,417 initial cash invested.
4.04%
Cash On Cash
7.33%
Cap Rate
1.26
DSCR
$3,987
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$3,652
Mortgage P&I
47%
$1,873
Property Taxes
7%
$278
Home Insurance
4%
$146
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439