Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.8% first-year return on $99,753 initial cash invested.
3.8%
Cash On Cash
7.64%
Cap Rate
1.25
DSCR
$4,460
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$4,144
Mortgage P&I
45%
$1,986
Property Taxes
11%
$507
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491