Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $100k initial cash invested.
2.31%
Cash On Cash
6.86%
Cap Rate
1.18
DSCR
$3,722
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,529
Mortgage P&I
51%
$1,902
Property Taxes
4%
$153
Home Insurance
4%
$150
HOA
2%
$58
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409