Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $101k initial cash invested.
0.48%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$3,960
Rent
$40
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,780
Closing costs
1%
$3,939
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,960
Total Expenses
$3,920
Mortgage P&I
49%
$1,954
Property Taxes
12%
$481
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436