Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.95% first-year return on $101k initial cash invested.
7.95%
Cash On Cash
8.44%
Cap Rate
1.43
DSCR
$4,302
Rent
$670
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$3,632
Mortgage P&I
45%
$1,941
Property Taxes
2%
$84
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473