Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $101k initial cash invested.
3.87%
Cash On Cash
7.2%
Cap Rate
1.26
DSCR
$4,036
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,710
Mortgage P&I
47%
$1,887
Property Taxes
8%
$319
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444