Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $102k initial cash invested.
6.25%
Cash On Cash
8.02%
Cap Rate
1.36
DSCR
$4,292
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$3,762
Mortgage P&I
46%
$1,965
Property Taxes
5%
$193
Home Insurance
3%
$140
HOA
0%
$4
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472