Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $101k initial cash invested.
2.62%
Cash On Cash
6.99%
Cap Rate
1.2
DSCR
$4,100
Rent
$221
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$3,879
Mortgage P&I
47%
$1,925
Property Taxes
10%
$420
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451