Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $101k initial cash invested.
2.03%
Cash On Cash
6.77%
Cap Rate
1.17
DSCR
$3,837
Rent
$170
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$3,667
Mortgage P&I
49%
$1,898
Property Taxes
9%
$326
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422