Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $101k initial cash invested.
3.49%
Cash On Cash
7.28%
Cap Rate
1.24
DSCR
$4,101
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$3,808
Mortgage P&I
47%
$1,931
Property Taxes
9%
$361
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451