Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $102k initial cash invested.
3.07%
Cash On Cash
7.24%
Cap Rate
1.22
DSCR
$4,170
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$3,909
Mortgage P&I
48%
$1,986
Property Taxes
9%
$365
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459