Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $101k initial cash invested.
3.15%
Cash On Cash
7.19%
Cap Rate
1.22
DSCR
$3,932
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,020
Closing costs
1%
$3,951
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$3,667
Mortgage P&I
49%
$1,946
Property Taxes
5%
$213
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433