Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $102k initial cash invested.
9.4%
Cash On Cash
8.82%
Cap Rate
1.51
DSCR
$4,882
Rent
$797
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$4,085
Mortgage P&I
40%
$1,941
Property Taxes
7%
$345
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537