Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $100k initial cash invested.
3.47%
Cash On Cash
7.12%
Cap Rate
1.24
DSCR
$4,034
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$3,745
Mortgage P&I
46%
$1,868
Property Taxes
9%
$368
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444