Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.92% first-year return on $100k initial cash invested.
4.92%
Cash On Cash
7.77%
Cap Rate
1.3
DSCR
$4,323
Rent
$411
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$3,912
Mortgage P&I
45%
$1,953
Property Taxes
8%
$348
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476