Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $101k initial cash invested.
0.14%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,926
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,926
Total Expenses
$3,914
Mortgage P&I
50%
$1,973
Property Taxes
12%
$473
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432