Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.58% first-year return on $101k initial cash invested.
0.58%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$4,110
Rent
$49
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,061
Mortgage P&I
47%
$1,922
Property Taxes
15%
$605
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452