Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.3% first-year return on $101k initial cash invested.
5.3%
Cash On Cash
7.7%
Cap Rate
1.34
DSCR
$4,872
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$4,426
Mortgage P&I
39%
$1,897
Property Taxes
15%
$732
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536