Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $99,648 initial cash invested.
1.14%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$3,519
Rent
$95
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,424
Mortgage P&I
56%
$1,962
Property Taxes
3%
$106
Home Insurance
4%
$140
HOA
1%
$19
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387