Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $101k initial cash invested.
2.35%
Cash On Cash
6.83%
Cap Rate
1.18
DSCR
$3,634
Rent
$198
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%
$78,960
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,436
Mortgage P&I
52%
$1,905
Property Taxes
4%
$138
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400